Source: Safehold, Inc.'s 10-K / 10-Q XBRL data on SEC EDGAR · fetched Nov 05, 2026
Revenue, net income & free cash flow
Income statement
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
$455.19M
$679.20M
$798.12M
$273.70M
$324.10M
$187.01M
$270.31M
$352.58M
$365.69M
$385.55M
Cost of revenue
—
—
—
—
—
$2.66M
$3.11M
$4.65M
$4.22M
$4.76M
Gross profit
—
—
—
—
—
$184.35M
$267.20M
$347.93M
$361.46M
$380.79M
Operating income
—
—
—
—
—
$65.46M
$135.63M
-$77.08M
$87.08M
$100.90M
Interest expense
$221.40M
$194.69M
$183.75M
$141.70M
$126.83M
$79.71M
$128.97M
$181.01M
—
—
Pre-tax income
$71.75M
$50.90M
-$17.51M
-$155.21M
-$116.22M
$73.36M
$144.68M
-$52.85M
$110.06M
$117.56M
Income tax
-$10.17M
-$948.00K
$815.00K
$369.00K
$89.00K
-$118.00K
$567.00K
$1.72M
$3.44M
$2.93M
Net income
$95.31M
$175.68M
-$32.26M
$324.04M
-$42.44M
$73.12M
$135.42M
-$54.97M
$105.76M
$114.47M
EBITDA
—
—
—
—
—
$124.75M
$141.10M
-$67.14M
$97.03M
$109.44M
EPS (basic)
$0.60
$1.56
$-0.95
$4.51
$-0.87
$1.32
$2.17
$-0.82
$1.48
$1.60
EPS (diluted)
$0.60
$1.56
$-0.95
$4.51
$-0.87
$1.32
$2.17
$-0.82
$1.48
$1.59
Diluted shares
73.83M
71.02M
67.96M
64.70M
75.68M
55.26M
62.39M
66.69M
71.45M
71.79M
Gross margin
—
—
—
—
—
98.6%
98.8%
98.7%
98.8%
98.8%
Operating margin
—
—
—
—
—
35.0%
50.2%
-21.9%
23.8%
26.2%
Net margin
20.9%
25.9%
-4.0%
118.4%
-13.1%
39.1%
50.1%
-15.6%
28.9%
29.7%
Balance sheet
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash & equivalents
$328.74M
$657.69M
$931.75M
$307.17M
$98.63M
$29.62M
$20.07M
$18.76M
$8.35M
$21.70M
Total assets
$4.83B
$4.73B
$5.01B
$5.09B
$4.86B
$4.84B
$5.85B
$6.55B
$6.90B
$7.25B
Long-term debt
$3.39B
$3.48B
$3.61B
$3.39B
$2.57B
$2.57B
$3.52B
$4.05B
$4.32B
$4.59B
Total debt
$3.39B
$3.48B
$3.61B
$3.39B
$2.57B
$2.57B
$3.52B
$4.05B
$4.32B
$4.59B
Total liabilities
$3.76B
$3.82B
$3.95B
$3.85B
$3.80B
$3.78B
$3.69B
$4.25B
$4.53B
$4.81B
Shareholders' equity
$1.02B
$879.70M
$862.98M
$1.04B
$870.97M
$851.30M
$2.14B
$2.23B
$2.34B
$2.41B
Cash flow
fiscal years · USD
Fiscal year
FY2016
FY2017
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Operating cash flow
$29.49M
$101.54M
-$24.13M
-$45.62M
$21.89M
$26.92M
$64.85M
$15.39M
$37.85M
$47.81M
Capital expenditures
$69.81M
$37.07M
$60.49M
—
—
—
—
—
—
—
Free cash flow
-$40.32M
$64.48M
-$84.62M
-$45.62M
$21.89M
$26.92M
$64.85M
$15.39M
$37.85M
$47.81M
Investing cash flow
$465.03M
$263.07M
$778.86M
-$398.10M
$31.18M
-$1.29B
-$1.15B
-$576.57M
-$212.37M
-$237.18M
Financing cash flow
-$877.65M
-$41.48M
-$457.94M
-$178.63M
-$254.98M
$1.20B
$1.09B
$559.53M
$144.89M
$202.98M
Dividends paid
$0
$0
$12.23M
$25.06M
$32.66M
$35.95M
$42.19M
$46.04M
$50.59M
$50.92M
Share buybacks
$99.33M
$45.93M
$8.30M
$68.29M
$54.56M
$122.62M
—
—
—
—
Stock-based compensation
$10.89M
$18.81M
$17.56M
$30.44M
$39.35M
$1.75M
$1.55M
$23.23M
$13.76M
$12.55M
Depreciation & amortization
$54.33M
$49.93M
$58.70M
$58.26M
$58.09M
$59.29M
$5.47M
$9.94M
$9.95M
$8.55M
Income statement
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Revenue
$103.03M
$93.21M
$89.89M
$90.70M
$91.87M
$97.68M
$93.84M
$96.16M
$97.87M
$110.85M
$114.65M
$118.68M
Cost of revenue
$1.43M
$1.08M
$1.04M
$1.05M
$1.06M
$1.16M
$881.00K
$1.40M
$1.32M
$1.31M
$770.00K
$786.00K
Gross profit
$101.59M
$92.13M
$88.85M
$89.66M
$90.81M
$96.52M
$92.96M
$94.77M
$96.55M
$109.54M
$113.88M
$117.89M
Operating income
$34.88M
$24.59M
$24.00M
$15.87M
$22.62M
$25.30M
$23.92M
$24.88M
$26.80M
$25.55M
$28.26M
$29.32M
Interest expense
$47.53M
$48.63M
$49.11M
$49.96M
—
—
—
—
—
—
—
—
Pre-tax income
$42.59M
$31.50M
$30.46M
$20.61M
$27.48M
$30.29M
$28.83M
$29.53M
$28.91M
$29.58M
$32.12M
$32.83M
Income tax
$1.14M
$471.00K
$910.00K
$660.00K
$1.40M
$883.00K
$862.00K
$215.00K
$973.00K
$685.00K
$1.39M
$1.48M
Net income
$41.18M
$30.73M
$29.66M
$19.33M
$26.04M
$29.36M
$27.95M
$29.28M
$27.88M
$28.86M
$30.16M
$28.81M
EBITDA
$37.38M
$27.07M
$26.49M
$18.36M
$25.11M
$27.50M
$26.05M
$26.99M
$28.91M
$27.39M
$30.11M
$31.19M
EPS (basic)
$0.65
$0.43
$0.42
$0.27
$0.36
$0.41
$0.39
$0.41
$0.39
$0.40
$0.42
$0.41
EPS (diluted)
$0.65
$0.43
$0.42
$0.27
$0.36
$0.41
$0.39
$0.41
$0.38
$0.40
$0.42
$0.41
Diluted shares
1.48M
71.24M
71.46M
71.54M
37.00K
71.64M
71.80M
71.84M
26.00K
71.97M
71.58M
70.98M
Gross margin
98.6%
98.8%
98.8%
98.8%
98.8%
98.8%
99.1%
98.5%
98.6%
98.8%
99.3%
99.3%
Operating margin
33.9%
26.4%
26.7%
17.5%
24.6%
25.9%
25.5%
25.9%
27.4%
23.0%
24.6%
24.7%
Net margin
40.0%
33.0%
33.0%
21.3%
28.3%
30.1%
29.8%
30.5%
28.5%
26.0%
26.3%
24.3%
Balance sheet
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Cash & equivalents
$18.76M
$11.28M
$13.42M
$15.58M
$8.35M
$17.30M
$13.91M
$12.12M
$21.70M
$19.30M
$15.92M
$29.85M
Total assets
$6.55B
$6.67B
$6.77B
$6.81B
$6.90B
$6.93B
$7.06B
$7.15B
$7.25B
$7.38B
$7.52B
$7.70B
Long-term debt
$4.05B
$4.14B
$4.19B
$4.30B
$4.32B
$4.34B
$4.44B
$4.51B
$4.59B
$4.70B
$4.65B
$4.80B
Total debt
$4.05B
$4.14B
$4.19B
$4.30B
$4.32B
$4.34B
$4.44B
$4.51B
$4.59B
$4.70B
$4.65B
$4.80B
Total liabilities
$4.25B
$4.33B
$4.39B
$4.50B
$4.53B
$4.55B
$4.66B
$4.73B
$4.81B
$4.92B
$4.89B
$5.04B
Shareholders' equity
$2.23B
$2.28B
$2.31B
$2.29B
$2.34B
$2.35B
$2.37B
$2.39B
$2.41B
$2.43B
$2.44B
$2.46B
Cash flow
quarters · USD
Quarter ended
Dec 2023
Mar 2024
Jun 2024
Sep 2024
Dec 2024
Mar 2025
Jun 2025
Sep 2025
Dec 2025
Mar 2026
Jun 2026
Sep 2026
Operating cash flow
$23.06M
-$3.06M
$24.76M
$8.26M
$7.90M
$8.90M
$28.00M
-$1.41M
$12.32M
-$8.60M
$34.63M
$5.49M
Free cash flow
$23.06M
-$3.06M
$24.76M
$8.26M
$7.90M
$8.90M
$28.00M
-$1.41M
$12.32M
-$8.60M
$34.63M
$5.49M
Investing cash flow
-$126.62M
-$74.70M
-$62.12M
-$54.07M
-$21.47M
-$7.00M
-$116.96M
-$56.22M
-$56.99M
-$85.50M
-$123.09M
-$116.57M
Financing cash flow
$110.84M
$70.20M
$20.21M
$48.05M
$6.43M
$6.96M
$85.91M
$55.95M
$54.15M
$91.49M
$86.44M
$125.81M
Dividends paid
$12.58M
$12.57M
$12.74M
$12.64M
$12.64M
$12.65M
$12.89M
$12.69M
$12.69M
$12.69M
$13.10M
$12.60M
Share buybacks
—
—
—
—
—
—
—
—
—
$3.20M
$12.85M
$4.94M
Stock-based compensation
$3.10M
$4.76M
$1.89M
$3.47M
$3.63M
$3.49M
$3.08M
$3.11M
$2.87M
$3.78M
$3.39M
$3.99M
Depreciation & amortization
$2.49M
$2.49M
$2.49M
$2.48M
$2.49M
$2.20M
$2.13M
$2.11M
$2.11M
$1.85M
$1.85M
$1.88M
Quarterly figures are rebuilt from the year-to-date totals companies report — Q4 is the full year minus the first nine months, since no 10-Q is filed for it. Values are as filed; later restatements replace earlier ones. Fiscal years are labelled by the calendar year in which they end.