Biggest changeRelated-Party Fees The following table provides the calculations of the base management and incentive fees due to our Advisor pursuant to the Advisory Agreement for the years ended December 31, 2024 and 2023 (dollars in thousands; for further discussion on certain defined terms used below, refer to Note 6, “Related-Party Transactions,” within the accompanying notes to our consolidated financial statements): 49 Table of Content Quarters Ended Year to Date March 31 June 30 September 30 December 31 FY 2024 Fee Calculations: Base Management Fee: Gross Tangible Real Estate (1)(2) $ 1,437,812 $ 1,384,228 $ 1,380,264 $1,378,060 Quarterly rate 0.150 % 0.150 % 0.150 % 0.150 % Base management fee (3) $ 2,157 $ 2,076 $ 2,070 $ 2,067 $ 8,370 Incentive Fee: Total Adjusted Common Equity (1)(2) $ 344,128 $ 346,578 $ 334,913 $ 324,105 First hurdle quarterly rate 1.750 % 1.750 % 1.750 % 1.750 % First hurdle threshold $ 6,022 $ 6,065 $ 5,861 $ 5,672 Second hurdle quarterly rate 2.1875 % 2.1875 % 2.1875 % 2.1875 % Second hurdle threshold $ 7,528 $ 7,581 $ 7,326 $ 7,090 Pre-Incentive Fee FFO (1) $ 5,988 $ 4,974 $ 5,970 $ 3,955 100% of Pre-Incentive Fee FFO in excess of first hurdle threshold, up to second hurdle threshold $ — $ — $ 109 $ — 20% of Pre-Incentive Fee FFO in excess of second hurdle threshold — — — — Total Incentive fee (3) $ — $ — $ 109 $ — $ 109 Incentive fee waiver (3) — — (109) — (109) Incentive fee, net $ — $ — $ — $ — $ — Total fees due to Adviser, net $ 2,157 $ 2,076 $ 2,070 $ 2,067 $ 8,370 FY 2023 Fee Calculations: Base Management Fee: Gross Tangible Real Estate (1)(2) $ 1,432,394 $ 1,431,761 $ 1,433,713 $ 1,437,268 Quarterly rate 0.150 % 0.150 % 0.150 % 0.150 % Base management fee (3) $ 2,149 $ 2,148 $ 2,150 $ 2,156 $ 8,603 Incentive Fee: Total Adjusted Common Equity (1)(2) $ 358,689 $ 362,411 $ 360,339 $ 353,412 First hurdle quarterly rate 1.750 % 1.750 % 1.750 % 1.750 % First hurdle threshold $ 6,277 $ 6,342 $ 6,306 $ 6,185 Second hurdle quarterly rate 2.1875 % 2.1875 % 2.1875 % 2.1875 % Second hurdle threshold $ 7,846 $ 7,928 $ 7,882 $ 7,731 Pre-Incentive Fee FFO (1) $ 5,303 $ 4,400 $ 7,095 $ 7,167 100% of Pre-Incentive Fee FFO in excess of first hurdle threshold, up to second hurdle threshold $ — $ — $ 789 $ 982 20% of Pre-Incentive Fee FFO in excess of second hurdle threshold — — — — Total Incentive fee (3) $ — $ — $ 789 $ 982 $ 1,771 Total fees due to Adviser, net $ 2,149 $ 2,148 $ 2,939 $ 3,138 $ 10,374 50 Table of Content (1) As defined in the Advisory Agreement.
Biggest changeRelated-Party Fees The following table provides the calculations of the base management, incentive, and capital gains fees (as applicable) due to our Advisor pursuant to the Advisory Agreement for the years ended December 31, 2025 and 2024 (dollars in thousands; for further discussion on certain defined terms used below, refer to Note 8, “Related-Party Transactions,” within the accompanying notes to our consolidated financial statements): Quarters Ended Year to Date March 31 June 30 September 30 December 31 FY 2025 Fee Calculations: Base Management Fee: Gross Tangible Real Estate (1)(2) $ 1,372,260 $ 1,326,588 $ 1,327,849 $1,311,339 Quarterly rate 0.150 % 0.150 % 0.150 % 0.150 % Base management fee (3) $ 2,058 $ 1,990 $ 1,992 $ 1,967 $ 8,007 47 Table of Contents Incentive Fee: Total Adjusted Common Equity (1)(2) $ 318,209 $ 322,245 $ 303,296 $ 295,439 First hurdle quarterly rate 1.750 % 1.750 % 1.750 % 1.750 % First hurdle threshold $ 5,569 $ 5,639 $ 5,308 $ 5,170 Second hurdle quarterly rate 2.1875 % 2.1875 % 2.1875 % 2.1875 % Second hurdle threshold $ 6,961 $ 7,049 $ 6,635 $ 6,463 Pre-Incentive Fee FFO (1) $ 2,139 $ (3,346) $ 1,744 $ 13,613 100% of Pre-Incentive Fee FFO in excess of first hurdle threshold, up to second hurdle threshold $ — $ — $ — $ 1,293 20% of Pre-Incentive Fee FFO in excess of second hurdle threshold — — — 1,430 Total Incentive fee (3) $ — $ — $ — $ 2,723 $ 2,723 Incentive fee waiver (3) — — — (2,723) (2,723) Incentive fee, net $ — $ — $ — $ — $ — Capital Gains Fee: Aggregate net realized capital gains (1) $ 5,443 $ 2,769 $ 3,848 $ 167 Capital gains fee rate 15.0 % 15.0 % 15.0 % 15.0 % Cumulative capital gains fee $ 816 $ 415 $ 577 $ 25 Less capital gains fees recorded in prior periods (4) $ (628) $ (628) $ (628) $ (628) Total Capital Gains Fee (3)(5) $ 188 $ (188) $ — $ — $ — Total fees due to Adviser, net $ 2,246 $ 1,802 $ 1,992 $ 1,967 $ 8,007 FY 2024 Fee Calculations: Base Management Fee: Gross Tangible Real Estate (1)(2) $ 1,437,812 $ 1,384,228 $ 1,380,264 $ 1,378,060 Quarterly rate 0.150 % 0.150 % 0.150 % 0.150 % Base management fee (3) $ 2,157 $ 2,076 $ 2,070 $ 2,067 $ 8,370 Incentive Fee: Total Adjusted Common Equity (1)(2) $ 344,128 $ 346,578 $ 334,913 $ 324,105 First hurdle quarterly rate 1.750 % 1.750 % 1.750 % 1.750 % First hurdle threshold $ 6,022 $ 6,065 $ 5,861 $ 5,672 Second hurdle quarterly rate 2.1875 % 2.1875 % 2.1875 % 2.1875 % Second hurdle threshold $ 7,528 $ 7,581 $ 7,326 $ 7,090 Pre-Incentive Fee FFO (1) $ 5,988 $ 4,974 $ 5,970 $ 3,955 100% of Pre-Incentive Fee FFO in excess of first hurdle threshold, up to second hurdle threshold $ — $ — $ 109 $ — 20% of Pre-Incentive Fee FFO in excess of second hurdle threshold — — — — Total Incentive fee (3) $ — $ — $ 109 $ — $ 109 Incentive fee waiver (3) — — (109) — (109) Incentive fee, net $ — $ — $ — $ — $ — 48 Table of Contents Total fees due to Adviser, net $ 2,157 $ 2,076 $ 2,070 $ 2,067 $ 8,370 (1) As defined in the Advisory Agreement.
Our Adviser and our Administrator collectively employ all of our personnel and pay directly their salaries, benefits, and general expenses.
Our Adviser and our Administrator collectively employ all of our personnel and directly pay their salaries, benefits, and general expenses.
Regarding all vacancies and upcoming lease expirations, there can be no assurance that we will be able to renew the existing leases or execute new leases at rental rates favorable to us, if at all, or be able to find replacement tenants, if necessary.
Regarding all vacancies and upcoming lease expirations, there can be no assurance that we will be able to execute new leases or renew the existing leases at rental rates favorable to us, if at all, or be able to find replacement tenants, if necessary.
Equity Activity Series E Preferred Stock On November 9, 2022, we filed a prospectus supplement with the SEC for a continuous public offering of up to 8,000,000 shares of our Series E Preferred Stock on a “reasonable best efforts” basis through Gladstone Securities at an offering price of $25.00 per share (the “Series E Offering”).
Equity Activity Series E Preferred Stock On November 9, 2022, we filed a prospectus supplement with the SEC for a continuous public offering (the “Series E Offering”) of up to 8,000,000 shares of our Series E Preferred Stock, on a “reasonable best efforts” basis through Gladstone Securities at an offering price of $25.00 per share.
Purchase Price Allocation When we acquire real estate, we allocate the purchase price to: (i) the tangible assets acquired and liabilities assumed, consisting primarily of land, improvements (including irrigation and drainage systems), permanent plantings, and farm-related facilities and, if applicable, (ii) any identifiable intangible assets and liabilities, which primarily consist of the values of above- and below-market leases, in-place lease values, lease origination costs, and tenant relationships, based in each case on their fair values.
Purchase Price Allocation When we acquire real estate, we allocate the purchase price to: (i) the tangible assets acquired and liabilities assumed, consisting primarily of land, improvements (including irrigation and drainage systems), permanent plantings, and farm-related facilities and, if applicable, (ii) any identifiable intangible assets and liabilities, which primarily consist of the values of above- and below-market leases, in-place lease values, and lease origination costs, and tenant relationships, based in each case on their fair values.
In addition, we have elected for Land Advisers, a wholly-owned subsidiary of ours, to be treated as a TRS. Our Adviser manages our real estate portfolio pursuant to an advisory agreement, and our Administrator provides administrative services to us pursuant to an administration agreement.
In addition, we have elected for Land Advisers, an indirect wholly-owned subsidiary of ours, to be treated as a TRS. Our Adviser manages our real estate portfolio pursuant to an advisory agreement, and our Administrator provides administrative services to us pursuant to an administration agreement.
Base Management Fee Pursuant to the Advisory Agreement, a base management fee is paid quarterly in arrears and is calculated at an annual rate of 0.60% (0.15% per quarter) of the prior calendar quarter’s “Gross Tangible Real Estate,” defined as the gross cost of tangible real estate owned by us (including land and land improvements, permanent plantings, irrigation and drainage systems, farm-related facilities, and other tangible site improvements), prior to any accumulated depreciation, and as shown on our balance sheet or the notes thereto for the applicable quarter.
Base Management Fee Pursuant to the Advisory Agreement, a base management fee is paid quarterly and is calculated at an annual rate of 0.60% (0.15% per quarter) of the prior calendar quarter’s “Gross Tangible Real Estate,” defined as the gross cost of tangible real estate owned by us (including land and land improvements, permanent plantings, irrigation and drainage systems, farm-related facilities, and other tangible site improvements), prior to any accumulated depreciation, and as shown on our balance sheet or the notes thereto for the applicable quarter.
Leases General Most of our leases are on a triple-net basis, an arrangement under which, in addition to rent, the tenant is required to directly pay the related taxes, insurance costs, maintenance, and other operating costs.
Leases General Most of our leases are on a triple-net basis, an arrangement under which, in addition to rent, the tenant is required to pay the related taxes, insurance costs, maintenance, and other operating costs .
Leasing Activity The following table summarizes certain leasing activity that has occurred on our existing properties since January 1, 2024, through the date of this filing (dollars in thousands, except for footnotes): PRIOR LEASES NEW LEASES (1) Farm Locations Number of Leases Total Farm Acres Total Annualized Straight-line Rent (2) # of Leases with Participation Rents Lease Structures (# of NNN / NN / N) (3) Total Annualized Straight-line Rent (2) Wtd.
Leasing Activity The following table summarizes certain leasing activity that has occurred on our existing properties since January 1, 2025, through the date of this filing (dollars in thousands, except for footnotes): PRIOR LEASES NEW LEASES (1) Farm Locations Number of Leases Total Farm Acres Total Annualized Straight-line Rent (2) # of Leases with Participation Rents Lease Structures (# of NNN / NN / N) (3) Total Annualized Straight-line Rent (2) Wtd.
We believe that these additional performance metrics, along with the most directly-comparable GAAP measure, provide investors with helpful insight regarding how management measures our ongoing performance, as each of CFFO and AFFO (and their respective per-share amounts) are used by management and our Board of Directors, as appropriate, in assessing overall performance, as well as in certain decision-making analysis, including, but not limited to, the timing of acquisitions and potential equity raises (and the type of securities to offer in any such equity raises), the determination of any fee credits, and declarations of distributions on our common stock.
We believe that these additional performance metrics, along with the most directly-comparable GAAP measure, provide investors with helpful insight regarding how management measures our ongoing performance, as each of CFFO and AFFO (and their respective per-share amounts) are used by management and our Board of Directors, as appropriate, in assessing overall 52 Table of Contents performance, as well as in certain decision-making analysis, including, but not limited to, the timing of acquisitions and potential equity raises (and the type of securities to offer in any such equity raises), the determination of any fee credits, and declarations of distributions on our common stock.
To date, we have issued aggregate bonds of approximately $100.1 million under the Farmer Mac Facility. Farm Credit and Other Lenders Since September 2014, we have closed on multiple loans with various different Farm Credit associations (for additional information on these associations, see Note 4, “ Borrowings ,” within the accompanying notes to our consolidated financial statements).
To date, we have issued aggregate bonds of approximately $100.1 million under the Farmer Mac Facility. Farm Credit and Other Lenders Since September 2014, we have closed on multiple loans with various different Farm Credit associations (for additional information on these associations, see Note 6, “ Borrowings ,” within the accompanying notes to our consolidated financial statements).
We consider these policies to be critical because they involve estimates and assumptions that require complex, subjective or significant judgments in their application and that materially affect our results of operations. There were no material changes in our critical accounting policies during the year ended December 31, 2024.
We consider these policies to be critical because they involve estimates and assumptions that require complex, subjective, or significant judgments in their application and that materially affect our results of operations. There were no material changes in our critical accounting policies during the year ended December 31, 2025.
The fluctuation in tenant-reimbursed property operating expenses are primarily driven by miscellaneous property operating costs incurred by us in connection with our ownership interests in certain unconsolidated entities, for which our tenants are contractually obligated to reimburse us under the terms of the respective leases.
The fluctuations in tenant-reimbursed property operating expenses are primarily driven by miscellaneous property operating costs incurred by us in connection with our ownership interests in certain unconsolidated entities, for which our tenants are contractually obligated to reimburse us under the terms of the respective leases.
ASC 360 further requires that the purchase price of real estate be allocated to (i) the tangible assets acquired and 45 Table of Content liabilities assumed, and, if applicable, (ii) any identifiable intangible assets and liabilities, by valuing the property as if it was vacant, based on management’s determination of the relative fair values of such assets and liabilities as of the date of acquisition.
ASC 360 further requires that the purchase price of real estate be allocated to (i) the tangible assets acquired and liabilities assumed, and, if applicable, (ii) any identifiable intangible assets and liabilities, by valuing the property as if it was vacant, based on management’s determination of the relative fair values of such assets and liabilities as of the date of acquisition.
In executing certain lease renewals, particularly those on certain western permanent crop farms, we reduced or eliminated the base rent component or, in certain cases, provided the tenants with a cash lease incentive, in exchange for significantly increasing the participation rent component, the results of which will not be known until the second half of 2025 or later.
In executing certain lease renewals, particularly those on certain western permanent crop farms, we reduced or eliminated the base rent component or, in certain cases, provided the tenants with a cash lease incentive, in exchange for significantly increasing the participation rent component, the final results of which will not be known until the second half of 2026 or later.
We further present core FFO (“CFFO”) and adjusted FFO (“AFFO”) as additional non-GAAP financial measures of our operational 54 Table of Content performance, as we believe both CFFO and AFFO improve comparability on a period-over-period basis and are more useful supplemental metrics for investors to use in assessing our operational performance on a more sustainable basis than FFO.
We further present core FFO (“CFFO”) and adjusted FFO (“AFFO”) as additional non-GAAP financial measures of our operational performance, as we believe both CFFO and AFFO improve comparability on a period-over-period basis and are more useful supplemental metrics for investors to use in assessing our operational performance on a more sustainable basis than FFO.
Operating Commitments and Obligations See Note 7, “Commitments and Contingencies,” in the accompanying notes to our consolidated financial statements for additional discussion around certain operating and ground lease obligations.
Operating Commitments and Obligations See Note 9, “Commitments and Contingencies,” in the accompanying notes to our consolidated financial statements for additional discussion around certain operating and ground lease obligations.
Farm Credit Notes Payable—Interest Patronage From time to time since September 2014, we, through certain subsidiaries of our Operating Partnership, have entered into various loan agreements (collectively, the “Farm Credit Notes Payable”) with 13 different Farm Credit associations (collectively, “Farm Credit”).
Farm Credit Notes Payable—Interest Patronage 41 Table of Contents From time to time since September 2014, we, through certain subsidiaries of our Operating Partnership, have entered into various loan agreements (collectively, the “Farm Credit Notes Payable”) with 13 different Farm Credit associations (collectively, “Farm Credit”).
Our Adviser earned incentive fees during each of the years ended December 31, 2024 and 2023 due to our Pre-Incentive Fee FFO (as defined in the Advisory Agreement) exceeding the required hurdle rate of the applicable equity base during the third quarter of 2024 and during each of the third and fourth quarters of 2023.
Our Adviser earned incentive fees during each of the years ended December 31, 2025 and 2024 due to our Pre-Incentive Fee FFO (as defined in the Advisory Agreement) exceeding the required hurdle rate of the applicable equity base during the fourth quarter of 2025 and during the third quarter of 2024.
Such expenses will fluctuate commensurate with the timing and amount of miscellaneous operating costs incurred by the underlying entities. Amounts recorded during the current year include additional costs to deliver water to certain of our farms via a pipeline owned by an unconsolidated entity of ours, which costs were reimbursed to us by our tenants.
Such expenses will fluctuate commensurate with the timing and amount of miscellaneous operating costs incurred by the underlying entities. Amounts recorded during the prior year included additional costs to deliver water to certain of our farms via a pipeline owned by an unconsolidated entity of ours, which costs were reimbursed to us by our tenants.
Our 2023 Registration Statement (as defined in Note 8, “Equity—Registration Statement,” within the accompanying notes to our consolidated financial statements) permits us to issue up to an aggregate of $1.5 billion in securities, consisting of common stock, preferred stock, warrants, debt securities, depository shares, subscription rights, and units, including through separate, concurrent offerings of two or more of such securities.
Equity Capital Our 2023 Registration Statement (as defined in Note 10, “Equity—Registration Statement,” in the accompanying notes to our consolidated financial statements) permits us to issue up to an aggregate of $1.5 billion in securities, consisting of common stock, preferred stock, warrants, debt securities, depository shares, subscription rights, and units, including through separate or concurrent offerings of two or more of such securities.
We expect to meet our long-term liquidity requirements through various sources of capital, including capacity under current lines of credits, long-term mortgage indebtedness and bond issuances, future equity issuances (including, but not limited to, shares of our Series E Preferred Stock, OP Units through our Operating Partnership as consideration for future acquisitions, and shares of common stock through our ATM Program), and other secured and unsecured borrowings.
We expect to meet our long-term liquidity requirements through various sources of capital, including capacity under current lines of credit, long-term mortgage indebtedness and bond issuances, future equity issuances (including, but not limited to, OP Units through our Operating Partnership as consideration for future acquisitions and shares of common stock through our ATM Program), and other secured and unsecured borrowings.
However, during the third quarter of 2024, our Adviser granted us a non-contractual, unconditional, and irrevocable waiver to be applied against the entire incentive fee earned during the quarter.
However, during both the fourth quarter of 2025 and the third quarter of 2024, our Adviser granted us a non-contractual, unconditional, and irrevocable waiver to be applied against the entire incentive fee earned during the quarter.
In addition, the weighted-average remaining term of our notes and bonds payable is approximately 7.6 years. As such, with respect to our current borrowings, we have experienced minimal impact from increased interest rates in recent years, and we believe we are well-protected against a prolonged high rate environment.
In addition, the weighted-average remaining term of our notes and bonds payable is approximately 6.6 years. As such, with respect to our current borrowings, we have experienced minimal impact from interest rate volatility in recent years, and we believe we are well-protected against a potential prolonged high rate environment.
Excluding interest patronage received on certain of our Farm Credit borrowings and the impact of debt issuance costs, the weighted average interest rate charged on our aggregate borrowings was 3.82% and 3.79% for the years ended December 31, 2024 and 2023, respectively.
Excluding interest patronage received on certain of our Farm Credit borrowings and the impact of debt issuance costs, the weighted average interest rate charged on our aggregate borrowings was 3.80% and 3.82% for the years ended December 31, 2025 and 2024, respectively.
Comparison of Results of Operations for the Years Ended December 31, 2023 and 2022 A comparison of our operating results for the years ended December 31, 2023 and 2022 was included in our Annual Report on Form 10-K for the year ended December 31, 2023, beginning on page 44 under Part II, Item 7, “Management’s Discussion and Analysis of Financial Position and Results of Operations,” which was filed with the Securities and Exchange Commission, or SEC, on February 20, 2024.
Comparison of Results of Operations for the Years Ended December 31, 2024 and 2023 A comparison of our operating results for the years ended years ended December 31, 2024 and 2023 was included in our Annual Report on Form 10-K for the year ended December 31, 2024, beginning on page 46 under Part II, Item 7, “Management’s Discussion and Analysis of Financial Position and Results of Operations,” which was filed with the Securities and Exchange Commission, or SEC, on February 19, 2025.
Off-Balance Sheet Arrangements As of December 31, 2024, we did not have any off-balance sheet arrangements.
Off-Balance Sheet Arrangements As of December 31, 2025, we did not have any off-balance sheet arrangements.
In the near term, we believe that our current and short-term cash resources will be sufficient to service our debt, fund our current operating costs, pay dividends on our currently-designated preferred securities, and fund our distributions to common stockholders (including non-controlling OP Unitholders).
In the near term, we believe that our current and short-term cash resources will be sufficient to service our debt, fund our operating costs, pay dividends on our currently-designated preferred securities, and fund our distributions to common stockholders.
Therefore, we further adjust AFFO to normalize the cash rent received pertaining to a lease year over that respective lease year on a straight-line basis, resulting in cash rent being recognized ratably over the period in which the cash rent is earned.
Therefore, we further adjust AFFO to normalize the cash rent received pertaining to a lease year over that respective lease year on a straight-line basis, resulting in cash rent being recognized ratably over the period in which the cash rent is earned. • Amortization of debt issuance costs .
See Note 3, “ Real Estate and Intangible Assets—Intangible Assets and Liabilities ,” and Note 7, 41 Table of Content “ Commitments and Contingencies—Operating Obligations ,” within the accompanying notes to our consolidated financial statements for additional information on these and other commitments.
See Note 3, “ Real Estate and Intangible Assets—Intangible Assets and Liabilities ,” and Note 9, 40 Table of Contents “ Commitments and Contingencies—Operating Obligations ,” within the accompanying notes to our consolidated financial statements for additional information on these and other commitments.
Future Capital Needs Our short- and long-term liquidity requirements consist primarily of making principal and interest payments on outstanding borrowings; funding our general operating costs; making dividend payments on our currently-designated preferred securities; making distributions to stockholders (including non-controlling OP Unitholders, if any) to maintain our qualification as a REIT; and, as capital is available or as desired, funding capital improvements and, in certain situations, growing costs on existing 52 Table of Content farms, repurchases of preferred shares of preferred stock under our Repurchase Program, and new farmland and farm-related acquisitions consistent with our investment strategy.
Future Capital Needs Our short- and long-term liquidity requirements consist primarily of making principal and interest payments on outstanding borrowings; funding our general operating costs; making dividend payments on our currently-designated preferred securities; making distributions to common stockholders (including non-controlling OP Unitholders, if any) to maintain our qualification as a REIT; and, as capital is available, funding capital improvements and, in certain situations, growing and operational costs on 50 Table of Contents existing farms, repurchasing shares of preferred stock, and funding new farmland and farm-related acquisitions consistent with our investment strategy.
The weighted-average principal balance of our aggregate borrowings (excluding our cumulative term preferred stock) outstanding for the year ended December 31, 2024, was approximately $545.4 million, as compared to approximately $595.8 million for the prior year.
The weighted-average principal balance of our aggregate borrowings (excluding our cumulative term preferred stock) outstanding for the year ended December 31, 2025, was approximately $493.5 million, as compared to approximately $545.4 million for the prior year.
We believe the exclusion of such non-cash amounts improves comparability of our operating results on a period-to-period basis and will apply consistent definitions of AFFO for all prior-year periods presented to provide consistency and better comparability.
We believe the exclusion of such non-cash amounts improves comparability of our operating results on a period-to-period basis and will apply consistent definitions of AFFO for all prior-year periods presented to provide consistency and better comparability. We believe the foregoing adjustments aid our investors’ understanding of our ongoing operational performance.
On a weighted-average basis, these borrowings bore interest at a stated rate of 4.31% and an effective interest rate (after interest patronage, where applicable) of 3.69%.
On a weighted-average basis, these borrowings bore interest at a stated rate of 4.68% and an effective interest rate (after interest patronage, where applicable) of 4.23%.
Our current available liquidity is approximately $193.3 million, consisting of approximately $47.6 million in cash on hand and, based on the current level of collateral pledged, approximately $145.7 million of availability under our credit facility with MetLife (subject to compliance with covenants) and other undrawn lines of credits, notes, or bonds.
Our current available liquidity is approximately $86.4 million, consisting of approximately $6.6 million in cash on hand and, based on the current level of collateral pledged, approximately $79.8 million of availability under our credit facility with MetLife (subject to compliance with covenants) and other undrawn lines of credits, notes, or bonds.
We believe the foregoing adjustments aid our investors’ understanding of our ongoing operational performance. 55 Table of Content FFO, CFFO, and AFFO do not represent cash flows from operating activities in accordance with GAAP, which, unlike FFO, CFFO, and AFFO, generally reflects all cash effects of transactions and other events in the determination of net income, and should not be considered an alternative to net income as an indication of our performance or to cash flows from operations as a measure of liquidity or ability to make distributions.
FFO, CFFO, and AFFO do not represent cash flows from operating activities in accordance with GAAP, which, unlike FFO, CFFO, and AFFO, generally reflects all cash effects of transactions and other events in the determination of net income, and should not be considered an alternative to net income as an indication of our performance or to cash flows from operations as a measure of liquidity or ability to make distributions.
The following table summarizes the geographic locations (by state) of our farms owned as of and during the years ended December 31, 2024, 2023, and 2022 (dollars in thousands): As of and For the Year Ended December 31, 2024 As of and For the Year Ended December 31, 2023 As of and For the Year Ended December 31, 2022 State No. of Farms Total Acres % of Total Acres Lease Revenue % of Total Lease Revenue No. of Farms Total Acres % of Total Acres Lease Revenue % of Total Lease Revenue No. of Farms Total Acres % of Total Acres Lease Revenue % of Total Lease Revenue California (1) 63 34,845 31.3% $ 58,055 68.5% 63 34,844 30.1% $ 59,143 65.5% 63 34,844 30.1% $ 61,118 68.5% Florida (2) 25 18,720 16.8% 12,055 14.2% 26 22,468 19.4% 15,076 16.7% 26 22,606 19.5% 14,537 16.3% Washington 6 2,520 2.3% 4,291 5.1% 6 2,520 2.2% 4,651 5.1% 6 2,529 2.2% 3,401 3.8% Colorado 12 32,773 29.5% 2,645 3.1% 12 32,773 28.3% 2,564 2.8% 12 32,773 28.3% 2,153 2.4% Arizona 6 6,320 5.7% 2,275 2.7% 6 6,320 5.5% 2,263 2.5% 6 6,320 5.5% 2,100 2.4% Oregon 6 898 0.8% 1,965 2.3% 6 898 0.8% 2,181 2.4% 6 898 0.8% 1,710 1.9% Michigan 12 1,245 1.1% 1,021 1.2% 23 1,892 1.6% 966 1.1% 23 1,892 1.6% 786 0.9% Nebraska (2) 9 7,782 7.0% 892 1.1% 9 7,782 6.7% 1,778 2.0% 9 7,782 6.7% 1,712 1.9% Texas 1 3,667 3.3% 468 0.5% 1 3,667 3.2% 450 0.5% 1 3,667 3.2% 450 0.5% Maryland 6 987 0.9% 466 0.5% 6 987 0.9% 461 0.5% 6 987 0.8% 453 0.5% South Carolina 3 597 0.5% 244 0.3% 3 597 0.5% 244 0.3% 3 597 0.5% 244 0.3% Georgia 2 230 0.2% 224 0.3% 2 230 0.2% 224 0.3% 2 230 0.2% 224 0.3% New Jersey 3 116 0.1% 134 0.2% 3 116 0.1% 129 0.1% 3 116 0.1% 129 0.2% Delaware 1 180 0.2% 76 0.1% 1 180 0.2% 75 0.1% 1 180 0.2% 74 —% North Carolina 2 310 0.3% (48) (0.1)% 2 310 0.3% 114 0.1% 2 310 0.3% 145 0.1% TOTALS 157 111,190 100.0% $ 84,763 100.0% 169 115,584 100.0% $ 90,319 100.0% 169 115,731 100.0% $ 89,236 100.0% (1) According to the California Chapter of the American Society of Farm Managers and Rural Appraisers, there are eight distinct growing regions within California; our farms are spread across six of these growing regions.
The following table summarizes the geographic locations (by state) of our farms owned as of and during the years ended December 31, 2025, 2024, and 2023 (dollars in thousands): 38 Table of Contents As of and For the Year Ended December 31, 2025 As of and For the Year Ended December 31, 2024 As of and For the Year Ended December 31, 2023 State No. of Farms Total Acres % of Total Acres Lease Revenue % of Total Lease Revenue No. of Farms Total Acres % of Total Acres Lease Revenue % of Total Lease Revenue No. of Farms Total Acres % of Total Acres Lease Revenue % of Total Lease Revenue California (1) 63 34,845 35.3% $ 49,956 65.6% 63 34,845 31.3% $ 58,055 68.5% 63 34,844 30.1% $ 59,143 65.5% Florida 18 10,412 10.5% 8,975 11.8% 25 18,720 16.8% 12,055 14.2% 26 22,468 19.4% 15,076 16.7% Colorado 10 31,448 31.9% 4,584 6.0% 12 32,773 29.5% 2,645 3.1% 12 32,773 28.3% 2,564 2.8% Washington 6 2,520 2.6% 4,384 5.8% 6 2,520 2.3% 4,291 5.1% 6 2,520 2.2% 4,651 5.1% Arizona 6 6,320 6.4% 2,349 3.1% 6 6,320 5.7% 2,275 2.7% 6 6,320 5.5% 2,263 2.5% Oregon 6 898 0.9% 1,707 2.2% 6 898 0.8% 1,965 2.3% 6 898 0.8% 2,181 2.4% Nebraska 7 5,223 5.3% 1,353 1.8% 9 7,782 7.0% 892 1.1% 9 7,782 6.7% 1,778 2.0% Michigan 12 1,245 1.3% 1,105 1.5% 12 1,245 1.1% 1,021 1.2% 23 1,892 1.6% 966 1.1% Texas 1 3,667 3.7% 547 0.7% 1 3,667 3.3% 468 0.5% 1 3,667 3.2% 450 0.5% Maryland 6 987 1.0% 482 0.6% 6 987 0.9% 466 0.5% 6 987 0.9% 461 0.5% South Carolina 3 597 0.6% 244 0.3% 3 597 0.5% 244 0.3% 3 597 0.5% 244 0.3% Georgia 2 230 0.2% 224 0.3% 2 230 0.2% 224 0.3% 2 230 0.2% 224 0.3% New Jersey 3 116 0.1% 136 0.2% 3 116 0.1% 134 0.2% 3 116 0.1% 129 0.1% Delaware 1 180 0.2% 79 0.1% 1 180 0.2% 76 0.1% 1 180 0.2% 75 0.1% North Carolina — — —% — —% 2 310 0.3% (48) (0.1)% 2 310 0.3% 114 0.1% TOTALS 144 98,688 100.0% $ 76,125 100.0% 157 111,190 100.0% $ 84,763 100.0% 169 115,584 100.0% $ 90,319 100.0% (1) According to the California Chapter of the American Society of Farm Managers and Rural Appraisers, there are eight distinct growing regions within California; our farms are spread across six of these growing regions.
Quarterly Incentive Fee Based on Pre-Incentive Fee FFO Pre-Incentive Fee FFO ( expressed as a percentage of Total Adjusted Common Equity ) Percentage of Pre-Incentive Fee FFO allocated to Incentive Fee Administration Agreement Pursuant to the Administration Agreement, we pay for our allocable portion of the Administrator’s expenses incurred while performing its obligations to us, including, but not limited to, rent and the salaries and benefits expenses of our Administrator’s employees, including our chief financial officer, treasurer, chief compliance officer, general counsel and secretary (who also serves as our Administrator’s president, general counsel, and secretary), and their respective staffs.
Quarterly Incentive Fee Based on Pre-Incentive Fee FFO Pre-Incentive Fee FFO ( expressed as a percentage of Total Adjusted Common Equity ) Percentage of Pre-Incentive Fee FFO allocated to Incentive Fee Administration Agreement Pursuant to the Administration Agreement, we pay for our allocable portion of the Administrator’s expenses incurred while performing its obligations to us, including, but not limited to, rent and the salaries and benefits expenses of our Administrator’s employees, including our chief financial officer, treasurer, chief compliance officer, chief administrative officer, co-general counsels, co-secretaries (Mr.
In addition, we currently have certain properties valued at a total of approximately $147.8 million that are unencumbered and eligible to be pledged as collateral. Over 99.9% of our borrowings are currently at fixed rates, and on a weighted-average basis, these rates are fixed at an effective interest rate of 3.35% for another 3.6 years.
In addition, we currently have certain properties valued at a total of approximately $185.5 million that are unencumbered and eligible to be pledged as collateral. Approximately 97.9% of our borrowings are currently at fixed rates, and on a weighted-average basis, these rates are fixed at an effective interest rate of 3.39% for another 2.7 years.
The base management and incentive fees are described below. For information on the capital gains and termination fees, refer to Note 6, “ Related-Party Transactions—Our Adviser and Administrator—Advisory Agreement ,” within the accompanying notes to our consolidated financial statements.
For information on the capital gains and termination fees, refer to Note 8, “ Related-Party Transactions—Our Adviser and Administrator—Advisory Agreement ,” within the accompanying notes to our consolidated financial statements.
During the three months ended September 30, 2024, we recognized an aggregate impairment charge of approximately $2.1 million on portions of four properties (encompassing a total of 11 farms) located in Michigan due to the estimated fair values being lower than the respective carrying values.
During the year ended December 31, 2024, we recognized an aggregate impairment charge of approximately $2.1 million on portions of four properties (encompassing a total of 11 farms) located in Allegan and Van Buren, Michigan, due to the estimated fair values being lower than the respective carrying values.
To date, we have issued approximately $4.4 million of Series E Preferred Stock, and $6.8 million of common stock under the 2023 Registration Statement. In addition, we have the ability to, and expect to in the future, issue additional OP Units to third parties as consideration in future property acquisitions.
To date, we have issued approximately $4.4 million of Series E Preferred Stock (the offering of which expired on December 31, 2025) and $57.2 million of common stock under the 2023 Registration Statement. In addition, we have the ability to, and expect to in the future, issue additional OP Units to third parties as consideration in future property acquisitions.
We conduct substantially all of our activities through, and all of our properties are held, directly or indirectly, by the Operating Partnership. Gladstone Land Corporation controls the sole general partner of the Operating Partnership and currently owns, directly or indirectly, 100.0% of the OP Units.
In addition, two of our properties (comprising four farms) are currently being directly operated. We conduct substantially all of our activities through, and all of our properties are held, directly or indirectly, by the Operating Partnership. Gladstone Land Corporation controls the sole general partner of the Operating Partnership and currently owns all of the OP Units.
The following table provides a reconciliation of our FFO, CFFO, and AFFO for the years ended December 31, 2024, 2023, and 2022 to the most directly-comparable GAAP measure, net income, and a computation of diluted FFO, CFFO, and AFFO per share, using the weighted-average number of total shares (including shares of our common stock and OP Units held by non-controlling OP Unitholders) outstanding during the respective periods (dollars in thousands, except per-share amounts): For the Years Ended December 31, 2024 2023 2022 Net income $ 13,290 $ 14,565 $ 4,716 Less: Aggregate dividends declared on and gains on or charges related to extinguishment of cumulative redeemable preferred stock (1) (23,745) (24,417) (19,718) Net loss attributable to common stockholders and non-controlling OP Unitholders (10,455) (9,852) (15,002) Plus: Real estate and intangible depreciation and amortization 35,055 37,161 35,366 (Less) plus: (Gains) losses on dispositions of real estate assets, net (5,886) (5,208) 3,760 Plus: Impairment charges 2,106 — — Adjustments for unconsolidated entities (2) 67 92 57 FFO available to common stockholders and non-controlling OP Unitholders 20,887 22,193 24,181 Plus: Acquisition- and disposition-related expenses, net 5 149 438 Plus: Other nonrecurring charges, net (3) 349 1,418 1,023 CFFO available to common stockholders and non-controlling OP Unitholders 21,241 23,760 25,642 Net rent adjustments (3,356) (4,519) (3,371) Plus: Amortization of debt issuance costs 990 1,065 1,085 (Less) plus: Other non-cash (receipts) charges, net (4) (2,154) 17 907 AFFO available to common stockholders and non-controlling OP Unitholders $ 16,721 $ 20,323 $ 24,263 Weighted-average shares of common stock outstanding 35,909,956 35,733,742 34,563,460 Weighted-average common non-controlling OP Units outstanding — — 61,714 Weighted-average shares of common shares outstanding, fully diluted 35,909,956 35,733,742 34,625,174 Diluted FFO per weighted-average common share $ 0.58 $ 0.62 $ 0.70 Diluted CFFO per weighted-average common share $ 0.59 $ 0.66 $ 0.74 Diluted AFFO per weighted-average common share $ 0.47 $ 0.57 $ 0.70 Distributions declared per total common share $ 0.56 $ 0.55 $ 0.55 (1) Includes (i) cash dividends paid on our cumulative redeemable preferred stock, (ii) the value of additional shares of Series C Preferred Stock issued pursuant to our dividend reinvestment plan (the “DRIP”), and (iii) the net gain (loss) recognized as a result of shares of cumulative redeemable preferred stock that were redeemed during the respective periods.
The following table provides a reconciliation of our FFO, CFFO, and AFFO for the years ended December 31, 2025, 2024, and 2023 to the most directly-comparable GAAP measure, net income, and a computation of diluted FFO, CFFO, and AFFO per share, using the weighted-average number of total shares (including shares of our common stock and OP Units held by non-controlling OP Unitholders) outstanding during the respective periods (dollars in thousands, except per-share amounts): For the Years Ended December 31, 2025 2024 2023 Net income $ 13,529 $ 13,290 $ 14,565 Less: Aggregate dividends declared on and gains on or charges related to extinguishment of cumulative redeemable preferred stock, net (1) (24,013) (23,745) (24,417) Net loss attributable to common stockholders (10,484) (10,455) (9,852) Plus: Real estate and intangible depreciation and amortization 34,549 35,055 37,161 Less: Gains on dispositions of real estate assets, net (13,882) (5,886) (5,208) Plus: Impairment charges 3,921 2,106 — Adjustments for unconsolidated entities (2) 47 67 92 FFO available to common stockholders 14,151 20,887 22,193 Plus: Acquisition- and disposition-related expenses, net 12 5 149 Plus: Other nonrecurring charges, net (3) 531 349 1,418 CFFO available to common stockholders 14,694 21,241 23,760 Net rent adjustments (1,535) (3,356) (4,519) Plus: Amortization of debt issuance costs 1,247 990 1,065 (Less) plus: Other non-cash (receipts) charges, net (4) (44) (2,154) 17 AFFO available to common stockholders $ 14,362 $ 16,721 $ 20,323 Weighted-average shares of common shares outstanding—basic and diluted 36,506,720 35,909,956 35,733,742 FFO per weighted-average common share—basic and diluted $ 0.39 $ 0.58 $ 0.62 CFFO per weighted-average common share—basic and diluted $ 0.40 $ 0.59 $ 0.66 AFFO per weighted-average common share—basic and diluted $ 0.39 $ 0.47 $ 0.57 Distributions declared per total common share $ 0.56 $ 0.56 $ 0.55 (1) Includes (i) cash dividends paid on our cumulative redeemable preferred stock and (ii) the net gain (loss) recognized as a result of shares of cumulative redeemable preferred stock that were redeemed during the respective periods.
Lease Expirations Agricultural leases are often shorter term in nature (relative to leases of other types of real estate assets), so in any given year, we may have multiple leases up for extension or renewal.
Additionally, 22 of our farms are leased under agreements that include participation rents. Lease Expirations Agricultural leases are often shorter term in nature (relative to leases of other types of real estate assets), so in any given year, we may have multiple leases up for extension or renewal.
In January 2025, we completed the sale of a 5,630-acre farm in Florida for approximately $52.5 million. Including closing costs, we recognized a net gain on the sale of approximately $14.2 million. In February 2025, we completed the sale of two farms in Nebraska totaling 2,559 gross acres for an aggregate sales price of $12.0 million.
In February 2025, we completed the sale of two farms in Nebraska totaling 2,559 gross acres for an aggregate sales price of $12.0 million. Including closing costs, we recognized an aggregate net gain on these sales of approximately $1.6 million.
However, all potential acquisitions will be subject to our due diligence investigation of such properties, and there can be no assurance that we will be successful in identifying or acquiring any properties in the future.
We continue to actively seek and evaluate acquisitions of additional farms and farm-related assets that satisfy our investment criteria; however, all potential acquisitions will be subject to our due diligence investigation of such properties, and there can be no assurance that we will be successful in identifying or acquiring any properties in the future.
The current Advisory Agreement and the current Administration Agreement were each approved unanimously by our board of directors, including, specifically, our independent directors. A summary of certain compensation terms within the Advisory Agreement and a summary of the Administration Agreement is below.
The current Advisory Agreement and the current Administration Agreement were each approved unanimously by our Board of Directors, including, specifically, our independent directors.
As of February 19, 2025: • we owned 150 farms comprised of 103,001 total acres across 15 states in the U.S.; • our occupancy rate (based on farmable acreage and including direct-operated farms) was 95.9% , and our farms were leased to 87 d ifferent, unrelated third-party tenants growing over 60 different types of crops; • the weighted-average remaining lease term across our agricultural real estate holdings was 5.2 years; and • the weighted-average term to maturity of our notes and bonds payable was 7.6 years, and over 99.9% of our borrowings bore interest at fixed rates; on a weighted-average basis, the remaining fixed-price term of our borrowings was 3.6 years, with an expected weighted-average effective interest rate (after interest patronage, as described below) of 3.35% over that term.
As of February 24, 2026: • we owned 144 farms comprised of 98,688 total acres across 14 states in the U.S. and 55,532 acre-feet of water assets in California; • our occupancy rate (based on farmable acreage and including direct-operated farms) was 95.0%, and our farms were leased to 82 different, unrelated third-party tenants growing over 60 different types of crops; • the weighted-average remaining agricultural lease term across our farmland holdings was 4.7 years; and • the weighted-average term to maturity of our notes and bonds payable was 6.6 years, and approximately 97.9% of our borrowings bore interest at fixed rates; on a weighted-average basis, the remaining fixed-price term of our borrowings was 2.7 years, with an expected weighted-average effective interest rate (after interest patronage, as described below) of 3.39% over that term.
Currently, 95 of our farms are leased on a pure, triple-net basis, 46 farms are leased on a partial-net basis (with us, as landlord, responsible for all or a portion of the related property taxes), 3 f a rms are leased on a single-net basis (with us, as landlord, responsible for the related property taxes, as well as certain maintenance, repairs, and insurance costs), 1 farm is direct-operated, and 5 farms are vacant.
Currently, 90 of our farms are leased on a pure, triple-net basis, 38 farms are leased on a partial-net basis (with us, as landlord, responsible for all or a portion of the related property taxes), 3 farms are leased on a single-net basis (with us, as landlord, responsible for the related property taxes, as well as certain maintenance, repairs, or insurance costs), 4 farms are direct-operated by us through third-party management agreements, and 9 farms are vacant.
Term (Years) # of Leases with Participation Rents Lease Structures (# of NNN / NN / N) (3) CA, CO, DE, FL, MD, MI, OR, TX, & WA 24 13,256 $ 12,424 2 15 / 4 / 0 $ 12,291 5.3 3 16 / 8 / 0 (1) In connection with certain of these leases, we committed to provide cash allowances or capital for certain operations and improvements on these farms, which are excluded from the figures above.
Term (Years) # of Leases with Participation Rents Lease Structures (# of NNN / NN / N) (3) CA, CO, & OR 14 16,157 $ 6,899 7 10 / 4 / 0 $ 6,388 5.0 7 10 / 4 / 0 (1) In connection with certain of these leases, we committed to provide cash allowances or capital for certain operations and improvements on these farms, which are excluded from the figures above.
Land values in the western U.S. continue to face significant pressure from the ongoing high interest rate environment and lower crop prices, particularly in almonds, wine grapes, and apples.
Factors Impacting Agricultural Land Values in our Regions of Focus Western U.S. Land values in the western U.S. continue to face pressure from the elevated interest rate environment and a period of lower crop prices, particularly in almonds, wine grapes, and apples.
During the year ended December 31, 2024, we recorded a net capital gain, driven by the sale of a 3,748-acre farm in Florida for approximately $65.7 million, which, after accounting for closing costs, resulted in a net gain of approximately $10.4 million.
During the year ended December 31, 2024, we recorded a net capital gain, driven by the sale of five properties (encompassing 12 farms), which, after accounting for closing costs, resulted in a net gain of approximately $9.9 million.
Same-property Basis – 2024 compared to 2023 Lease revenue from fixed lease payments decreased primarily due to the execution of certain lease agreements in 2024, pursuant to which we agreed to reduce the fixed base rent amounts in exchange for increasing the participation rent components in the leases, the majority of which will be realized in the second half of 2025.
Same-property Basis – 2025 compared to 2024 Lease revenues from fixed lease payments decreased primarily due to the execution of certain lease agreements pursuant to which we agreed to reduce or eliminate the fixed base rent amounts or, in certain cases, provide the tenant with a cash lease incentive, in exchange for significantly increasing the participation rent components in the leases.
For the vacant and direct-operated farms, we are exploring both leasing and sale options and are in discussions with both potential tenants and buyers; however, there can be no guarantee that we will be able to secure agreements at favorable terms, or at all.
We are evaluating both leasing and sale alternatives for each of these farms and are engaged in discussions with prospective tenants and buyers; however, there can be no assurance that we will be able to secure agreements on favorable terms, or at all.
During the years ended December 31, 2024 and 2023, we recognized approximately $453,000 and $79,000, respectively, of non-cash revenue associated with the transfer and storing of surplus water on behalf of a government municipality using a groundwater recharge facility constructed on one of our farms.
In connection with the transfer and storage of surplus water on behalf of third parties using groundwater recharge facilities constructed on certain of our farms, we recognized non-cash revenue of approximately $49,000 and $453,000 during the years ended December 31, 2025 and 2024, respectively.
The following table summarizes the activity under the ATM Program from January 1, 2024, through the date of this filing (dollars in thousands): Number of Shares Sold Weighted-average Offering Price Per Share Gross Proceeds Net Proceeds (1) 346,216 $ 13.52 $ 4,680 $ 4,633 43 Table of Content (1) Net of underwriter commissions.
The following table summarizes the activity under the ATM Program from January 1, 2025, through the date of this filing (dollars in thousands): Number of Shares Sold Weighted-average Offering Price Per Share Gross Proceeds Net Proceeds (1) 5,253,748 $ 9.58 $ 50,351 $ 49,848 (1) Net of underwriter commissions.
Advisory Agreement Pursuant to the Advisory Agreement, our Adviser is compensated in the form of a base management fee and, each as applicable, an incentive fee, a capital gains fee, and a termination fee. Our Adviser does not charge acquisition or disposition fees when we acquire or dispose of properties, as is common in other externally-managed REITs.
Our Adviser does not charge acquisition or disposition fees when we acquire or dispose of properties, as is common in other externally-managed REITs. The base management and incentive fees are described below.
A comparison of results of other components contributing to net loss attributable to common stockholders for the years ended December 31, 2024 and 2023 is below (dollars in thousands): For the Years Ended December 31, 2024 2023 $ Change % Change Operating income $ 29,274 $ 33,483 $ (4,209) (12.6)% Other income (expense): Other income 3,378 3,633 (255) (7.0)% Interest expense (21,885) (23,665) 1,780 (7.5)% Dividends declared on cumulative term preferred stock (3,019) (3,019) — —% Gain on dispositions of real estate assets, net 5,886 5,208 678 13.0% Property and casualty loss, net (284) (1,016) 732 (72.0)% Loss from investments in unconsolidated entities (60) (59) (1) 1.7% Total other expense, net (15,984) (18,918) 2,934 (15.5)% Net income 13,290 14,565 (1,275) (8.8)% Net income attributable to non-controlling interests — — — NM Net income attributable to the Company 13,290 14,565 (1,275) (8.8)% Aggregate dividends declared on and gain (loss) recognized on extinguishment of cumulative redeemable preferred stock, net (23,745) (24,417) 672 (2.8)% Net loss attributable to common stockholders $ (10,455) $ (9,852) $ (603) 6.1% NM = Not Meaningful Other Income (Expense) Other income generally consists of interest patronage received from Farm Credit (as defined in Note 4, “ Borrowings ,” in the accompanying notes to our consolidated financial statements) and interest earned on short-term investments.
A comparison of results of other components contributing to net loss attributable to common stockholders for the years ended December 31, 2025 and 2024 is below (dollars in thousands): For the Years Ended December 31, 2025 2024 $ Change % Change Operating income $ 20,071 $ 29,274 $ (9,203) (31.4)% Other income (expense): Other income 2,508 3,378 (870) (25.8)% Interest expense (20,024) (21,885) 1,861 (8.5)% Dividends declared on cumulative term preferred stock (3,019) (3,019) — —% Gain on dispositions of real estate assets, net 13,882 5,886 7,996 135.8% Property and casualty recovery (loss), net 137 (284) 421 (148.2)% Loss from investments in unconsolidated entities (26) (60) 34 (56.7)% Total other expense, net (6,542) (15,984) 9,442 (59.1)% Net income 13,529 13,290 239 1.8% Aggregate dividends declared on and (loss) gain recognized on extinguishment of cumulative redeemable preferred stock, net (24,013) (23,745) (268) 1.1% Net loss attributable to common stockholders $ (10,484) $ (10,455) $ (29) 0.3% Other Income (Expense) 49 Table of Contents Other income generally consists of interest patronage received from Farm Credit (as defined and further explained in Note 6, “ Borrowings—Farm Credit Notes Payable ,” in the accompanying notes to our consolidated financial statements) and interest earned on short-term investments.
Other – 2024 compared to 2023 Property operating expenses on properties acquired or disposed of decreased due to the sale of one farm in Florida and 11 farms in Michigan during the year ended December 31, 2024.
Other – 2025 compared to 2024 Property operating expenses on properties acquired or disposed of decreased due to the sale of 25 farms subsequent to December 31, 2023.
Diluted funds from operations (“Diluted FFO”), diluted core funds from operations (“Diluted CFFO”), and diluted adjusted funds from operations (“Diluted AFFO”) per share are FFO, CFFO, and AFFO, respectively, divided by the weighted-average number of total shares (including shares of our common stock and OP Units held by non-controlling limited partners) outstanding on a fully-diluted basis during a period.
Comparisons of FFO, CFFO, and AFFO, using the NAREIT definition for FFO and the definitions above for CFFO and AFFO, to similarly-titled measures for other REITs may not necessarily be meaningful due to possible differences in the definitions used by such REITs. 53 Table of Contents Diluted funds from operations (“Diluted FFO”), diluted core funds from operations (“Diluted CFFO”), and diluted adjusted funds from operations (“Diluted AFFO”) per share are FFO, CFFO, and AFFO, respectively, divided by the weighted-average number of total shares (including shares of our common stock and, if and when outstanding, OP Units held by non-controlling limited partners) outstanding on a fully-diluted basis during a period.
Other income decreased primarily due to less interest patronage received from Farm Credit (primarily due to decreased borrowings from Farm Credit), partially offset by an increase in additional interest earned on short-term investments due to higher interest rates.
Other income decreased primarily due to less interest earned on short-term investments and a decrease in interest patronage received from Farm Credit (primarily due to decreased borrowings from Farm Credit). Interest expense decreased, primarily due to a decrease in overall borrowings.
Incentive Fee Pursuant to the Advisory Agreement, an incentive fee is calculated and payable quarterly in arrears if the Pre-Incentive Fee FFO for a particular quarter exceeds a hurdle rate of 1.75% (7.0% annualized) of the prior calendar quarter’s Total Adjusted Common Equity. 44 Table of Content For purposes of this calculation, Pre-Incentive Fee FFO is defined in the Advisory Agreement as FFO (also as defined in the Advisory Agreement) accrued by the Company during the current calendar quarter (prior to any incentive fee calculation for the current calendar quarter), less any dividends paid on preferred stock securities that were not treated as a liability for GAAP purposes.
For purposes of this calculation, Pre-Incentive Fee FFO is defined in the Advisory Agreement as FFO (also as defined in the Advisory Agreement) accrued by the Company during the current calendar quarter (prior to any incentive fee calculation for the current calendar quarter), less any dividends declared on preferred stock securities that were not treated as a liability for GAAP purposes.
In total, 2023 interest patronage resulted in a 22.0% reduction (approximately 101 basis points) to the interest rates on such borrowings. For further discussion on interest patronage, refer to Note 4, “ Borrowings—Farm Credit Notes Payable—Interest Patronage ,” in the accompanying notes to our consolidated financial statements.
For further discussion on interest patronage, refer to Note 6, “ Borrowings—Farm Credit Notes Payable—Interest Patronage ,” in the accompanying notes to our consolidated financial statements.
Regarding the farms currently on non-accrual status, we continue to work with each of the tenants to resolve the outstanding rent amounts and will seek to reach agreements on the remaining payments where possible.
With respect to the farms on non-accrual status, we continue to work with the respective tenants to resolve the outstanding rent amounts and, where possible, will seek to reach agreements on the remaining payments. Such agreements may include establishing payment plans, deferring portions of rent due, or agreeing to terminate the leases.
Critical Accounting Policies The preparation of our financial statements in accordance with GAAP requires management to make judgments that are subjective in nature to make certain estimates and assumptions. Application of these accounting policies involves the exercise of judgment regarding the use of assumptions as to future uncertainties, and, as a result, actual results could materially differ from these estimates.
Application of these accounting policies involves the exercise of judgment regarding the use of assumptions as to future uncertainties, and, as a result, actual results could materially differ from these estimates.
During the year ended December 31, 2023, we recorded a net capital gain, driven by the sale of a 138-acre parcel of unfarmed land in Florida for $9.6 million, which, after accounting for closing costs, resulted in a net gain of approximately $6.4 million.
During the year ended December 31, 2025, we recorded a net capital gain, driven by the sale of six properties (encompassing 13 farms) which, after accounting for closing costs, resulted in a net gain of approximately $21.3 million.
(3) Consists primarily of (i) net property and casualty losses (recoveries) recorded and the cost of related repairs expensed as a result of the damage caused to certain improvements by natural disasters on certain of our farms, (ii) costs related to the amendment, termination, and listing of shares from the Series C Offering that were expensed, (iii) the write-off of certain unallocated costs related to a prior universal shelf registration statement, and (iv) costs incurred to implement our share repurchase program. 56 Table of Content (4) Consists of (i) the amount of dividends on the Series C Preferred Stock paid via issuing new shares (pursuant to the DRIP), (ii) the net (gain) loss recognized as a result of shares of cumulative redeemable preferred stock that were redeemed, which were non-cash (gains) charges, (iii) our remaining pro-rata share of (income) loss recorded from investments in unconsolidated entities, and (iv) less non-cash income recorded as a result of additional water assets received as consideration in certain transactions.
(4) Consists primarily of (i) the net (gain) loss recognized as a result of shares of cumulative redeemable preferred stock that were redeemed, which were non-cash (gains) charges, (ii) our remaining pro-rata share of (income) loss recorded from investments in unconsolidated entities, (iii) plus (less) net non-cash expense (income) recorded as a result of additional water assets used (received) in certain transactions, and (iv) for 2023 only, the amount of dividends on the Series C Preferred Stock paid via issuing new shares (pursuant to the DRIP).
Cash Flow Resources The following table summarizes total net cash flows for operating, investing, and financing activities for the years ended December 31, 2024 and 2023 (dollars in thousands): For the Years Ended December 31, 2024 2023 $ Change % Change Net change in cash from: Operating activities $ 29,548 $ 40,081 $ (10,533) (26.3)% Investing activities 63,308 (3,768) 67,076 1,780.1% Financing activities (93,152) (78,883) (14,269) 18.1% Net change in Cash and cash equivalents $ (296) $ (42,570) $ 42,274 99.3% Operating Activities The majority of cash from operating activities is generated from the rental payments we receive from our tenants, which is first used to fund our property-level operating expenses, with any excess cash being primarily used for principal and interest payments on our borrowings, management fees to our Adviser, administrative fees to our Administrator, and other corporate-level expenses.
Cash Flow Resources The following table summarizes total net cash flows for operating, investing, and financing activities for the years ended December 31, 2025 and 2024 (dollars in thousands): For the Years Ended December 31, 2025 2024 $ Change % Change Net change in cash from: Operating activities $ 6,993 $ 29,548 $ (22,555) (76.3)% Investing activities 84,066 63,308 20,758 (32.8)% Financing activities (82,157) (93,152) 10,995 (11.8)% Net change in Cash and cash equivalents $ 8,902 $ (296) $ 9,198 3,107.4% Operating Activities The majority of cash from operating activities is generated from rental payments received from tenants, which is first used to fund property-level operating expenses (including growing costs on direct-operated farms), with any excess cash being primarily used for principal and interest payments on borrowings, management fees to our Adviser, administrative fees to our Administrator, and other corporate-level expenses.
The decrease was partially offset by additional depreciation expense associated with new capital improvements made on certain of our farms. Property Operating Expenses Property operating expenses consist primarily of real estate taxes, repair and maintenance expense, insurance premiums, and other miscellaneous operating expenses paid for certain of our properties.
Property Operating Expenses Property operating expenses consist primarily of real estate taxes, repair and maintenance expense, insurance premiums, and other miscellaneous operating expenses paid for certain of our properties.
Fixed lease payments from vacant, direct-operated, or non-accrual properties decreased primarily due to revenue from certain of our leases being recognized on a cash basis during a portion of the year ended December 31, 2024 (rather than a straight-line basis), due to the full collectability of future rental payments under the respective leases being deemed not to be probable as a result of tenant credit issues.
The year-over-year decrease in lease revenues was further impacted by certain of our farms that were vacant, direct-operated (see “ —Crop Sales and Cost of Sales ” below for further discussion), or on which lease revenues were recognized on a cash basis (rather than a straight-line basis), due to full collectability of future rental payments under the respective leases deemed not to be probable as a result of tenant credit issues during all or a portion of the year ended December 31, 2025.
The following table provides a summary of the property operating expenses recorded during the years ended December 31, 2024 and 2023 (dollars in thousands): For the Years Ended December 31, 2024 2023 $ Change % Change Same-property basis $ 2,715 $ 2,505 $ 210 8.4% Properties acquired or disposed of 425 501 (76) (15.2)% Vacant, direct-operated properties, or non-accrual, properties 803 508 295 58.1% Tenant-reimbursed property operating expenses (1) 1,391 687 704 102.5% Total Property operating expenses $ 5,334 $ 4,201 $ 1,133 27.0% (1) Represents certain operating expenses (property taxes, insurance premiums, and other property-related expenses) paid by us that, per the respective leases, are required to be reimbursed to us by the tenant.
The following table provides a summary of the property operating expenses recorded during the years ended December 31, 2025 and 2024 (dollars in thousands): For the Years Ended December 31, 2025 2024 $ Change % Change Same-property basis $ 6,066 $ 3,338 $ 2,728 81.7% Properties acquired or disposed of 151 605 (454) (75.0)% Tenant-reimbursed property operating expenses (1) 479 1,391 (912) (65.6)% Total Property operating expenses $ 6,696 $ 5,334 $ 1,362 25.5% (1) Represents certain operating expenses (property taxes, insurance premiums, and other property-related expenses) paid by us that, per the respective leases, are required to be reimbursed to us by the tenant.
Amounts recorded during the current year include increased reimbursements from certain tenants for costs to delivery water to their farms via a pipeline owned by an unconsolidated entity of ours. Other Operating Revenue Other operating revenue consists of non-lease revenue generated as a result of activities performed on certain of our properties.
Amounts recorded during the prior year included increased reimbursements from certain tenants for costs to deliver water to their farms via a pipeline owned by an unconsolidated entity of ours.
We currently have $200,000 outstanding under the lines of credit and approximately $36.3 million outstanding on the term notes. While $213.5 million of the full commitment amount under the MetLife Facility remains undrawn, based on the current level of collateral pledged, we currently have approximately $110.0 million of availability under the MetLife Facility.
While $205.1 million of the full commitment amount under the MetLife Facility remains undrawn, based on the current level of collateral pledged, we currently have approximately $67.8 million of availability under the MetLife Facility.
Business Environment Impact of Inflation and Interest Rates According to the U.S. Bureau of Labor Statistics, the consumer price index (“CPI”) grew at an annual rate of 2.9% through December 31, 2024, as overall inflation continued to decline from its peak in the summer of 2022, when it reached the highest level in over 40 years.
Business Environment Impact of Inflation, Interest Rates, and Tariffs and Trade Inflation According to the U.S. Bureau of Labor Statistics, the Consumer Price Index (“CPI”) rose at an annual rate of 2.7% through December 31, 2025 , reflecting continued moderation from peak inflation levels observed in mid-2022.
Other Operating Expenses General and administrative expenses consist primarily of professional fees, director fees, stockholder-related expenses, overhead insurance, acquisition-related costs for investments no longer being pursued, and other miscellaneous expenses.
The changes in the administration fee were driven by our relative utilization of our Administrator’s resources compared with affiliated companies also serviced by our Administrator. Other Operating Expenses General and administrative expenses consist primarily of professional fees, director fees, stockholder-related expenses, overhead insurance, acquisition-related costs for investments no longer being pursued, and other miscellaneous expenses.
See Note 3, “ Real Estate and Intangible Assets—Investments in Water Assets ,” within the accompanying notes to our consolidated financial statements for further detail on these water transactions.
See Note 5, “I nvestments in Water Assets ,” within the accompanying notes to our consolidated financial statements for further discussion.
Recent Developments Portfolio Activity—Existing Properties Property Sales In January 2024, we completed the sale of a 3,748-acre farm in Florida for approximately $65.7 million. Including closing costs, we recognized a net gain on the sale of approximately $10.4 million.
Recent Developments Portfolio Activity—Existing Properties Property Sales In January 2025, we completed the sale of five farms in Florida totaling 5,630 gross acres for an aggregate sales price of $52.5 million. Including closing costs, we recognized a net gain on the sale of approximately $14.1 million.
The following table summarizes the lease expirations by year for the farms owned and with leases in place as of December 31, 2024 (dollars in thousands): 40 Table of Content Year Number of Expiring Leases (1 ) Expiring / Expired Leased Acreage % of Total Acreage Lease Revenue for the Year Ended December 31, 2024 % of Total Lease Revenue 2025 14 16,961 15.2% $ 14,750 17.4% 2026 7 10,196 9.2% 4,617 5.4% 2027 9 8,497 7.6% 11,488 13.5% 2028 13 4,868 4.4% 4,796 5.7% 2029 7 1,973 1.8% 3,036 3.6% Thereafter 42 56,101 50.5% 40,851 48.2% Other (2) 11 31 —% 498 0.6% Terminated/expired leases and sold properties (3) 0 12,563 11.3% 4,727 5.6% Totals 103 111,190 100.0% $ 84,763 100.0% (1) Certain lease agreements encompass multiple farms.
The following table summarizes the lease expirations by year for the farms owned and with leases in place as of December 31, 2025 (dollars in thousands): 39 Table of Contents Year Number of Expiring Leases (1) Expiring / Expired Leased Acreage % of Total Acreage Lease Revenue for the Year Ended December 31, 2025 % of Total Lease Revenue 2026 13 10,772 10.9% $ 6,406 8.4% 2027 14 13,840 14.0% 17,171 22.6% 2028 13 5,187 5.3% 5,490 7.2% 2029 7 1,973 2.0% 3,182 4.2% 2030 7 12,629 12.8% 9,973 13.1% Thereafter 32 40,811 41.4% 25,150 33.0% Other (2) 10 25 —% 583 0.8% Terminated/expired leases and sold properties (3) 13,451 13.6% 8,170 10.7% Totals 96 98,688 100.0% $ 76,125 100.0% (1) Certain lease agreements encompass multiple farms.
Similar amounts are also recorded as lease revenue when earned in accordance with the lease. Same-property Basis – 2024 compared to 2023 Property operating expenses increased primarily due to additional property taxes paid by us on behalf of one of our tenants who terminated their lease during the year ended December 31, 2024.
Similar amounts are also recorded as lease revenue when earned in accordance with the lease. Same-property Basis – 2025 compared to 2024 Property operating expenses increased primarily due to costs incurred to provide supplemental water in accordance with a lease obligation on one of our farms.