NYSE : STOR

STORE Capital Corporation — Financials

$32.21 USD

$0 (0.0%)

Volume
4.09M
Average Volume
2.86M
Market Capitalization
$0
P/E Ratio
103.90
Dividend Yield
3.66%
Price Target
$30.00
Year High
$32.36
Year Low
$24.48
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$11.15
STOR Financial Statements
date 2025-12-31 2024-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31
revenue 1.24B 1.15B 910.17M 782.66M 694.27M 665.71M 540.76M 452.85M 376.34M 284.76M
costOfRevenue - - 22.17M 18.24M 22.02M 10.79M 4.25M 4.77M 4.07M 1.52M
grossProfit - - 888M 764.42M 672.24M 654.92M 536.51M 448.07M 372.28M 283.25M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 70.14M 68.47M 62.56M 84.1M 49.68M 54.27M 45.72M 40.99M 33.97M 27.97M
sellingAndMarketingExpenses - - - - - - - - 800K -
sellingGeneralAndAdministrativeExpenses 70.14M 68.47M 62.56M 84.1M 49.68M 54.27M 45.72M 40.99M 34.77M 27.97M
otherExpenses - - - 265.81M 242.92M 221.98M 181.83M 150.28M 119.62M 88.62M
operatingExpenses 70.14M 68.47M 62.56M 349.91M 292.61M 276.25M 227.55M 191.27M 154.39M 116.59M
costAndExpenses - - 84.73M 368.15M 314.64M 287.04M 231.8M 196.04M 158.46M 118.1M
netInterestIncome - - - -160.85M -160.88M -114.13M -94.58M -87.94M -78.24M -61.41M
interestIncome - - - - - 33.83M 25.74M 22.56M 19.68M 13.86M
interestExpense - - - 160.85M 160.88M 147.96M 120.33M 110.5M 97.91M 75.28M
depreciationAndAmortization 590.57M 587.58M 308.08M 265.81M 242.92M 221.98M 181.83M 150.28M 119.62M 88.62M
ebitda 746.44M 712.72M 636.87M 477.88M 378.33M 506.99M 519.76M 423.27M 341.21M 247.93M
ebit - - 328.78M 212.07M 135.4M 285.01M 197.39M 233.39M 316.16M 242.21M
nonOperatingIncomeExcludingInterest - - - 217.95M 244.23M 93.66M 111.56M 23.42M -98.27M -75.55M
operatingIncome - - 328.78M 430.02M 379.63M 378.67M 308.96M 256.8M 217.89M 166.66M
totalOtherIncomeExpensesNet - - -496.66M -160.85M -166.44M -92.99M -91.34M -133.92M -107.42M -83.94M
incomeBeforeTax 157.46M 126.04M 328.78M 269.16M 213.2M 285.68M 217.61M 122.89M 110.46M 82.72M
incomeTaxExpense -9.91M 1.95M 884K 813K 584K 707K 642K 453K 358K 274K
netIncomeFromContinuingOperations 165.77M - 327.9M 268.35M 212.61M 284.98M 216.97M 162.04M 123.32M 83.77M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome 165.77M 123.19M 327.9M 268.35M 212.61M 284.98M 216.97M 162.04M 123.32M 83.77M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 165.77M 123.19M 327.9M 268.35M 212.61M 284.98M 216.97M 162.04M 123.32M 83.77M
eps 0.59 0.44 1.17 0.99 0.84 1.24 1.06 0.91 0.83 0.69
date 2025-12-31 2024-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31
cashAndCashEquivalents 39.12M 162.19M 35.14M 64.27M 166.38M 99.75M 27.51M 42.94M 54.2M 67.12M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 39.12M 162.19M 35.14M 64.27M 166.38M 99.75M 27.51M 42.94M 54.2M 67.12M
netReceivables 3.09B 1.94B 787.11M 697.27M 650.32M 582.27M 351.2M 271.45M 269.21M 213.34M
accountsReceivables - - - - - - - - - -
otherReceivables - 1.94B 787.11M 697.27M 650.32M 582.27M 351.2M 271.45M 269.21M 213.34M
inventory - - - - - - - - - -
prepaids - - - - - - - - - -
otherCurrentAssets - - - 25.15M 22.3M - - 16.74M - -
totalCurrentAssets 3.13B 2.1B 822.24M 786.69M 839.01M 682.02M 378.71M 331.13M 323.41M 280.46M
propertyPlantEquipmentNet 53.71M 57.24M 31.87M 33.32M 34.68M 24.25M - - - -
goodwill - - - - - - - - - -
intangibleAssets 559.68M 588.64M 61.97M 29.69M 33.7M 44.42M 85.15M 87.4M 92.34M 88.72M
goodwillAndIntangibleAssets 559.68M 588.64M 61.97M 29.69M 33.7M 44.42M 85.15M 87.4M 92.34M 88.72M
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - 8.92B 8.1B 7.55B 6.65B 5.48B 4.53B 3.54B
totalNonCurrentAssets 613.38M 645.88M 93.84M 8.99B 8.17B 7.61B 6.74B 5.57B 4.62B 3.63B
otherAssets 12.15B 12.41B 9.92B - - - - - - -
totalAssets 15.89B 15.16B 10.83B 9.77B 9B 8.3B 7.11B 5.9B 4.94B 3.91B
totalPayables - - - -147.38M - - -117.2M -71.87M 60.53M -
accountPayables - - - -147.38M - - -117.2M -71.87M 60.53M -
otherPayables - - - 147.38M - - 117.2M 71.87M - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - - 130M - - 135M 290M 48M -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue 323.63M 215.1M 180.9M 147.38M 131.2M 106.81M 117.2M 71.87M - -
otherCurrentLiabilities - - - 252.8M 95.8M 83.94M 190.16M 131.93M 46.21M 74.23M
totalCurrentLiabilities 323.63M 215.1M 180.9M 382.8M 227M 190.75M 325.16M 421.93M 154.74M 74.23M
longTermDebt - - 36.87M 4.25B 3.76B 3.62B 2.93B 2.31B 2.3B 1.77B
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 7.29B 6.36B 5.19B - - - - - - 7.42M
totalNonCurrentLiabilities 7.29B 6.36B 5.23B 4.25B 3.76B 3.62B 2.93B 2.31B 2.3B 1.78B
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 7.62B 6.58B 5.41B 4.63B 3.99B 3.81B 3.25B 2.73B 2.46B 1.85B
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock - - 2.83M 2.74M 2.66M 2.4M 2.21M 1.94M 1.59M 1.41M
retainedEarnings 150.37M -15.41M -609.36M -602.14M -459.98M -302.61M -267.65M -214.84M -151.59M -103.45M
additionalPaidInCapital - - - - - - - - - -
date 2025-12-31 2024-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31
netIncome 167.37M 124.09M 327.9M 268.35M 212.61M 284.98M 216.97M 162.04M 123.32M 83.77M
depreciationAndAmortization 590.57M 587.58M 308.08M 265.81M 242.92M 221.98M 181.83M 150.28M 119.62M 88.62M
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - 12.43M 32.23M 4.66M 11.7M 8.61M 7.93M 7.02M 4.74M
changeInWorkingCapital - - - 42.28M 18.96M 3.25M 6.68M 1.63M 518K 2.46M
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - 5.86M 7.36M
otherWorkingCapital - - - - 18.96M 3.25M 6.68M 1.63M -5.34M -4.91M
otherNonCashItems 36.35M 30.01M 26M -25.29M -47.58M -63.57M -22.4M -12.45M -4.18M 6.32M
netCashProvidedByOperatingActivities 794.29M 741.68M 674.42M 583.37M 431.59M 458.33M 391.68M 309.42M 246.3M 185.9M
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - -468K - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities -1.34B -988.22M -1.35B -1.13B -811.86M -1.25B -1.37B -1.1B -1.13B -1.18B
netCashProvidedByInvestingActivities -1.34B -988.22M -1.35B -1.13B -811.86M -1.25B -1.37B -1.1B -1.13B -1.18B
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - 252.87M 247.78M 695.94M 659.94M 753.92M 754.36M 478.7M 542.14M
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - -439.07M -398M -353.2M -307.16M -255.57M -209.92M -162.62M -107.91M
commonDividendsPaid - - -439.07M -398M -353.2M -307.16M -255.57M -209.92M -162.62M -107.91M
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities 424.35M 168.43M 1.09B 837.92M 798.67M 1.17B 1.22B 977.38M 1.04B 1.03B
netCashProvidedByFinancingActivities 424.35M 168.43M 648.44M 439.92M 445.47M 859.84M 969.2M 767.46M 873.8M 922.72M
date 2026-06-30 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2023-09-30
revenue 351.87M 341.92M 328M 305.62M 301.83M 303.88M 414.49M 287.42M 279.4M 262.18M
costOfRevenue - - - - - - 6.35M 15.35M 25.13M 2.4M
grossProfit - - - - - - -731.58M 272.07M 254.28M 259.78M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 18.23M 20.12M 17.78M 17.84M 16.95M 17.56M 23.53M 17.29M 15.41M 13.92M
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 18.23M 20.12M 17.78M 17.84M 16.95M 17.56M 23.53M 17.29M 15.41M 13.92M
otherExpenses - - - - - - - - - -
operatingExpenses 18.23M 20.12M 17.78M 17.84M 16.95M 17.56M 23.53M 17.29M 15.41M 13.92M
costAndExpenses - - - - - - 29.88M 32.63M 40.54M 16.32M
netInterestIncome - - - - - - - - - -
interestIncome - - - - - - - - - -
interestExpense - - - - - - - - - -
depreciationAndAmortization 144.26M 144.77M 146.88M 147.48M 148.11M 148.11M 224.63M 146.19M 147.01M 145.69M
ebitda 245.87M 217.19M 199.59M 181.7M 175.81M 189.34M 309.48M 175.66M 179.91M 134.21M
ebit - - -62.23M 34.22M 28.01M - - - - -
nonOperatingIncomeExcludingInterest - - 34.22M -34.22M - - - - - -
operatingIncome - - - - - - -572.69M 254.78M 238.86M 245.86M
totalOtherIncomeExpensesNet - - - - - - 658.45M -225.09M -205.73M -257.34M
incomeBeforeTax 102.1M 72.88M 53.33M 34.22M 28.01M 41.9M 85.76M 29.69M 33.14M -11.48M
incomeTaxExpense 465K 463K 244K 340K 283K -10.77M -4.46M -2.66M 1.93M 1.94M
netIncomeFromContinuingOperations - - 52.59M 33.88M 27.73M - - - - -13.43M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome 101.14M 71.96M 52.59M 33.75M 27.42M 52.01M 37.07M 32.13M 30.97M -13.43M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome - - 52.59M 33.75M 27.42M 52.01M -33.87M 32.13M 30.97M -13.43M
eps - - 0.19 0.12 0.1 0.18 -0.13 0.11 0.11 -0.05
date 2026-06-30 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2023-09-30
cashAndCashEquivalents 43.34M 63.74M 39.12M 163.5M 38.64M 327.28M 162.19M 327.05M 482.24M 51.26M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 43.34M 63.74M 39.12M 163.5M 38.64M 327.28M 162.19M 327.05M 482.24M 51.26M
netReceivables 3.49B 3.21B 3.09B 2.68B 2.17B 2.04B 1.94B 1.65B 1.51B 1.07B
accountsReceivables - - - 2.68B - - - - - -
otherReceivables - - - - 2.17B 2.04B 1.94B 1.65B 1.51B 1.07B
inventory - - - - - - - - - -
prepaids - - - - - - - - - -
otherCurrentAssets - - - - - - - - - -
totalCurrentAssets 3.53B 3.27B 3.13B 2.85B 2.21B 2.37B 2.1B 1.98B 2B 1.12B
propertyPlantEquipmentNet 53.32M 53.52M 53.71M 53.9M 56.84M 57.04M 57.24M 57.55M 57.75M 52.25M
goodwill - - - - - - - - - -
intangibleAssets 545.13M 552.18M 559.68M 569.29M 573.03M 580.08M 588.64M 595.85M 602.31M 618.36M
goodwillAndIntangibleAssets 545.13M 552.18M 559.68M 569.29M 573.03M 580.08M 588.64M 595.85M 602.31M 618.36M
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets 598.46M 605.69M 613.38M 623.18M 629.88M 637.13M 645.88M 653.4M 660.05M 670.62M
otherAssets 12B 12.11B 12.15B 12.34B 12.37B 12.33B 12.41B 12.35B 12.51B 12.87B
totalAssets 16.13B 15.98B 15.89B 15.81B 15.2B 15.34B 15.16B 14.99B 15.16B 14.66B
totalPayables - - - - - - - - - -
accountPayables - - - - - - - - - -
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue 317.17M 293.47M 323.63M 311.71M 276.8M 193.69M 215.1M 198.63M 172.66M 159.23M
otherCurrentLiabilities - - - - - - - - - -
totalCurrentLiabilities 317.17M 293.47M 323.63M 311.71M 276.8M 193.69M 215.1M 198.63M 172.66M 159.23M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 7.65B 7.53B 7.29B 7.08B 6.69B 6.72B 6.36B 6.39B 6.38B 6.15B
totalNonCurrentLiabilities 7.65B 7.53B 7.29B 7.08B 6.69B 6.72B 6.36B 6.39B 6.38B 6.15B
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 7.97B 7.83B 7.62B 7.39B 6.96B 6.91B 6.58B 6.59B 6.55B 6.31B
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock - - - - - - - - - -
retainedEarnings 323.46M 222.32M 150.37M 97.77M 64.02M 36.6M -15.41M -54.93M -87.05M -88.69M
additionalPaidInCapital - - - - - - - - - -
date 2026-06-30 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2023-09-30 2023-06-30 2023-03-31
netIncome - 71.96M 86.96M - 27.73M 52.01M 37.07M - - 87.02M
depreciationAndAmortization 1.16M 144.77M 293.11M 1.25M 148.11M 148.11M 513.21M 1.39M 343K 72.64M
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - -3.07M - - 3.07M
changeInWorkingCapital - - - - - - - - - -
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - - - - - - - - - -
otherNonCashItems -1.16M -34.8M 38.97M -1.25M 27.17M -27.87M 31.86M -1.39M -343K -1.84M
netCashProvidedByOperatingActivities - 181.93M 419.04M - 203.01M 172.24M 579.06M 1.39M 343K 160.89M
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - -171.76M -956.52M - -236.36M -145.46M -532.2M - - -456.02M
netCashProvidedByInvestingActivities - -171.76M -956.52M - -236.36M -145.46M -532.2M - - -456.02M
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - -168.43M - - 168.43M
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - -106.69M - - -106.69M
commonDividendsPaid - - - - - - -106.69M - - -106.69M
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - 26.11M 523.46M - -247.47M 148.35M 8.63M - - 373.17M
netCashProvidedByFinancingActivities - 26.11M 523.46M - -247.47M 148.35M -98.05M - - 266.48M