0001988494Q3false--12-31http://fasb.org/us-gaap/2025#LeaseholdImprovementsMember2023 20241http://fasb.org/srt/2025#ChiefExecutiveOfficerMember http://fasb.org/srt/2025#ChiefFinancialOfficerMemberMarch 31, 2028March 31, 2028http://fasb.org/us-gaap/2025#OtherAssetshttp://fasb.org/us-gaap/2025#AccountsPayableAndAccruedLiabilitiesCurrentAndNoncurrent0001988494us-gaap:NoncontrollingInterestMember2025-03-310001988494fvr:JPMorganChaseBankRevolvingCreditFacilityMembersrt:MaximumMember2024-10-030001988494fvr:LeasingFeesMember2025-09-300001988494us-gaap:MortgageBackedSecuritiesMember2025-01-012025-09-3000019884942025-01-012025-03-310001988494us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-04-012025-06-300001988494us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberfvr:InterestRateSwapAgreementsMember2025-09-100001988494us-gaap:InterestRateSwapMemberfvr:TermLoanMemberus-gaap:CashFlowHedgingMemberfvr:InterestRateSwapAgreementsMember2025-03-032025-03-030001988494fvr:NADGNNNPropertyFundLPMember2024-10-022024-10-020001988494fvr:JPMorganChaseBankRevolvingCreditFacilityMembersrt:MinimumMember2025-09-300001988494fvr:O2025Q2DividendsMember2025-05-1300019884942025-11-100001988494fvr:PartnersCapitalMember2024-07-012024-09-300001988494srt:MaximumMemberus-gaap:BuildingAndBuildingImprovementsMember2025-09-300001988494us-gaap:IPOMember2024-10-032024-11-020001988494us-gaap:NoncontrollingInterestMember2025-04-012025-06-300001988494fvr:JPMorganChaseBankTermLoanMember2024-01-012024-12-310001988494us-gaap:NoncontrollingInterestMember2025-06-300001988494fvr:JPMorganChaseBankTermLoanMember2025-01-012025-09-300001988494us-gaap:IPOMember2024-10-232024-10-2300019884942024-07-012024-09-300001988494fvr:InPlaceLeasesAndLeasingFeesMember2024-01-012024-09-300001988494fvr:O2025Q1DividendsMember2025-03-1800019884942024-10-022024-10-0200019884942025-09-300001988494us-gaap:CommonStockMember2025-07-012025-09-3000019884942023-12-310001988494fvr:O2025Q3DividendsMemberus-gaap:SubsequentEventMember2025-11-110001988494fvr:NadgNnnOperatingLpMemberfvr:NADGNNNPropertyFundLPMember2023-01-012023-12-310001988494srt:MinimumMemberus-gaap:BuildingAndBuildingImprovementsMember2025-09-300001988494us-gaap:AdditionalPaidInCapitalMember2025-07-012025-09-300001988494us-gaap:RetainedEarningsMember2025-01-012025-03-310001988494us-gaap:RetainedEarningsMember2025-03-310001988494us-gaap:AdditionalPaidInCapitalMember2025-09-300001988494fvr:JPMorganChaseBankRevolvingCreditFacilityMember2025-01-012025-09-300001988494us-gaap:AdditionalPaidInCapitalMember2025-03-310001988494us-gaap:NoncontrollingInterestMember2025-01-012025-03-310001988494us-gaap:CommonStockMember2025-04-012025-06-300001988494fvr:JPMorganChaseBankRevolvingCreditFacilityMember2024-10-032024-10-030001988494fvr:JPMorganChaseBankTermLoanMember2024-10-032024-10-030001988494us-gaap:NoncontrollingInterestMember2024-12-310001988494fvr:O2025Q2DividendsMember2025-05-132025-05-130001988494fvr:InPlaceLeasesAndOriginationCostsMember2024-12-310001988494fvr:TermLoanMember2025-09-3000019884942024-04-012024-06-300001988494fvr:AboveAndBelowMarketLeasesMember2024-01-012024-09-300001988494srt:MinimumMemberus-gaap:LandImprovementsMember2025-09-300001988494srt:MinimumMember2024-07-012024-09-300001988494us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-03-3100019884942024-09-300001988494fvr:InPlaceLeasesAndLeasingFeesMember2025-07-012025-09-300001988494fvr:O2025Q3DividendsMember2025-08-122025-08-120001988494us-gaap:AdditionalPaidInCapitalMember2024-12-310001988494us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMember2025-09-300001988494fvr:InPlaceLeasesAndLeasingFeesMember2024-07-012024-09-300001988494us-gaap:InterestRateSwapMemberfvr:InterestRateSwapAgreementsMember2025-09-300001988494us-gaap:InterestRateSwapMemberus-gaap:OtherAssetsMember2025-09-300001988494us-gaap:RestrictedStockUnitsRSUMember2024-12-310001988494us-gaap:InterestRateSwapMemberus-gaap:InterestRateContractMemberus-gaap:InterestExpenseMemberus-gaap:CashFlowHedgingMember2025-01-012025-09-300001988494us-gaap:PreferredStockMember2025-09-300001988494fvr:InPlaceLeasesAndOriginationCostsMember2025-09-300001988494us-gaap:RevolvingCreditFacilityMember2024-12-310001988494fvr:MortgageDue25-Aug-28Member2025-01-012025-09-300001988494fvr:TwentyFiveRealEstatePropertiesMember2025-01-012025-09-300001988494us-gaap:CommonStockMember2024-12-310001988494fvr:JPMorganChaseBankTermLoanMembersrt:MaximumMember2024-10-030001988494fvr:MortgageDue27-Oct-25Member2025-09-3000019884942025-01-012025-09-300001988494us-gaap:RetainedEarningsMember2025-07-012025-09-300001988494fvr:PartnersCapitalMember2024-03-310001988494fvr:NorthAmericanRealtyServicesLllpMemberfvr:NADGNNNPropertyFundLPMember2024-01-012024-09-300001988494us-gaap:InterestRateSwapMemberus-gaap:InterestRateContractMemberus-gaap:InterestExpenseMemberus-gaap:CashFlowHedgingMember2025-07-012025-09-300001988494fvr:JPMorganChaseBankRevolvingCreditFacilityMember2024-01-012024-12-310001988494us-gaap:InterestRateSwapMemberus-gaap:CashFlowHedgingMemberfvr:InterestRateSwapAgreementsMember2025-09-102025-09-100001988494us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-06-3000019884942024-12-310001988494fvr:PartnersCapitalMember2024-01-012024-03-310001988494us-gaap:AboveMarketLeasesMember2024-12-310001988494us-gaap:AdditionalPaidInCapitalMember2025-06-300001988494fvr:LeasingFeesMember2024-12-310001988494fvr:OperatingPartnershipUnitsMember2025-09-300001988494fvr:MortgageDue30June2029Membersrt:MaximumMember2025-01-012025-09-300001988494fvr:JPMorganChaseBankTermLoanMembersrt:MinimumMember2024-10-030001988494us-gaap:InterestRateSwapMemberfvr:TermLoanMemberus-gaap:CashFlowHedgingMemberfvr:InterestRateSwapAgreementsMember2025-03-030001988494fvr:MortgageDue11June2028Member2025-09-300001988494us-gaap:FairValueMeasurementsNonrecurringMember2025-09-300001988494fvr:BelowMarketLeasesMember2025-09-300001988494fvr:OperatingPartnershipUnitsMember2025-01-012025-03-310001988494fvr:LeasingFeesMember2025-01-012025-09-300001988494fvr:TermLoanMember2025-01-012025-09-300001988494srt:MinimumMember2025-07-012025-09-300001988494us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-07-012025-09-300001988494fvr:JPMorganChaseBankRevolvingCreditFacilityMembersrt:MinimumMember2024-10-030001988494fvr:JPMorganChaseBankRevolvingCreditFacilityMemberus-gaap:LetterOfCreditMember2024-10-030001988494fvr:PartnersCapitalMember2024-04-012024-06-300001988494us-gaap:RestrictedStockUnitsRSUMemberus-gaap:GeneralAndAdministrativeExpenseMember2025-07-012025-09-3000019884942024-03-310001988494us-gaap:SecuredOvernightFinancingRateSofrMember2024-01-012024-12-310001988494fvr:PartnersCapitalMember2024-06-300001988494fvr:PartnersCapitalMember2023-12-310001988494srt:MinimumMemberfvr:MortgageDue11June2028Member2025-01-012025-09-300001988494us-gaap:RevolvingCreditFacilityMember2024-01-012024-12-3100019884942025-03-310001988494us-gaap:RetainedEarningsMember2025-06-300001988494fvr:O2025Q1DividendsMember2025-03-182025-03-180001988494us-gaap:FairValueMeasurementsNonrecurringMember2024-12-310001988494fvr:MortgageDue30June2029Member2025-09-300001988494fvr:AboveAndBelowMarketLeasesMember2025-07-012025-09-300001988494fvr:O2025Q3DividendsMember2025-08-120001988494fvr:BelowMarketLeasesMember2024-12-310001988494fvr:JPMorganChaseBankRevolvingCreditFacilityMember2024-10-030001988494fvr:OperatingPartnershipUnitsMember2025-07-012025-09-300001988494us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-09-300001988494us-gaap:MortgageBackedSecuritiesMember2025-09-300001988494us-gaap:RetainedEarningsMember2025-09-300001988494us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMember2024-12-310001988494us-gaap:AboveMarketLeasesMember2025-09-300001988494srt:MaximumMember2025-07-012025-09-3000019884942025-04-012025-06-300001988494us-gaap:IPOMembersrt:MaximumMember2024-10-030001988494us-gaap:RestrictedStockUnitsRSUMember2025-01-012025-09-300001988494us-gaap:RetainedEarningsMember2024-12-310001988494fvr:OwnershipInterestMember2025-09-3000019884942024-01-012024-03-3100019884942024-06-300001988494srt:MinimumMember2024-01-012024-09-3000019884942024-10-020001988494fvr:TermLoanMember2024-01-012024-12-310001988494fvr:TermLoanMember2024-12-310001988494fvr:JPMorganChaseBankTermLoanMember2025-09-162025-09-160001988494us-gaap:ConvertiblePreferredStockMemberus-gaap:SubsequentEventMember2025-11-122025-11-120001988494us-gaap:IPOMember2024-10-032024-10-030001988494fvr:AboveAndBelowMarketLeasesMember2025-01-012025-09-300001988494fvr:MortgageDue25-Aug-28Member2025-09-300001988494fvr:NADGNNNPropertyFundLPMember2024-10-020001988494us-gaap:RevolvingCreditFacilityMember2025-01-012025-09-300001988494fvr:AboveAndBelowMarketLeasesMember2024-07-012024-09-300001988494fvr:OwnershipInterestMember2024-12-310001988494us-gaap:PartiallyOwnedPropertiesMember2025-01-012025-09-300001988494fvr:OperatingPartnershipUnitsMember2024-10-022024-10-020001988494us-gaap:CommonStockMember2025-09-300001988494srt:MinimumMember2025-01-012025-09-300001988494us-gaap:RestrictedStockUnitsRSUMemberus-gaap:GeneralAndAdministrativeExpenseMember2025-01-012025-09-300001988494fvr:JPMorganChaseBankRevolvingCreditFacilityMember2025-09-162025-09-160001988494us-gaap:RestrictedStockUnitsRSUMember2024-10-022024-10-020001988494fvr:JPMorganChaseBankTermLoanMember2024-10-030001988494fvr:OperatingPartnershipUnitsMember2025-01-012025-09-300001988494fvr:O2025Q3DividendsMemberus-gaap:SubsequentEventMember2025-11-112025-11-110001988494fvr:NorthAmericanRealtyServicesLllpMemberfvr:NADGNNNPropertyFundLPMember2024-07-012024-09-300001988494fvr:InPlaceLeasesAndOriginationCostsMember2025-01-012025-09-300001988494fvr:MortgageDue30June2029Member2025-01-012025-09-300001988494fvr:PartnersCapitalMember2024-09-300001988494us-gaap:AdditionalPaidInCapitalMember2025-01-012025-03-310001988494us-gaap:RetainedEarningsMember2025-04-012025-06-300001988494fvr:OperatingPartnershipUnitsMember2025-04-012025-06-300001988494us-gaap:SecuredOvernightFinancingRateSofrMember2024-12-3100019884942025-07-012025-09-300001988494us-gaap:SubsequentEventMember2025-10-152025-10-150001988494us-gaap:RevolvingCreditFacilityMember2025-09-300001988494us-gaap:CommonStockMember2025-01-012025-03-310001988494fvr:InPlaceLeasesAndLeasingFeesMember2025-01-012025-09-300001988494us-gaap:SecuredOvernightFinancingRateSofrMember2025-09-300001988494fvr:NorthAmericanRealtyServicesLllpMemberfvr:NADGNNNPropertyFundLPMember2024-10-022024-10-020001988494us-gaap:AdditionalPaidInCapitalMember2025-04-012025-06-300001988494us-gaap:AccumulatedOtherComprehensiveIncomeMember2025-01-012025-03-310001988494us-gaap:IPOMember2024-10-230001988494us-gaap:NoncontrollingInterestMember2025-07-012025-09-300001988494us-gaap:CommonStockMember2025-06-300001988494us-gaap:NoncontrollingInterestMember2025-09-300001988494fvr:MortgageDue11June2028Member2025-01-012025-09-3000019884942025-06-3000019884942024-01-012024-09-300001988494us-gaap:RestrictedStockUnitsRSUMember2025-09-300001988494us-gaap:IPOMember2024-10-030001988494us-gaap:InterestRateSwapMemberus-gaap:AccountsPayableAndAccruedLiabilitiesMember2025-09-300001988494us-gaap:RestrictedStockUnitsRSUMember2025-09-300001988494us-gaap:CommonStockMember2025-03-3100019884942024-01-012024-12-310001988494country:US2025-09-300001988494fvr:MortgageDue27-Oct-25Member2025-01-012025-09-300001988494us-gaap:LandImprovementsMembersrt:MaximumMember2025-09-30fvr:Customeriso4217:USDxbrli:sharesfvr:Propertyxbrli:purefvr:Segmentxbrli:sharesfvr:Voteiso4217:USD

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q


☒	Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended September 30, 2025


☐	Transition report pursuant to section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File Number 001-42301

FRONTVIEW REIT, INC.

(Exact name of registrant as specified in its charter)


Maryland	93-2133671
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

     3131 McKinney Avenue 
Suite L10
Dallas, Texas

     75204

     (Address of principal executive offices)

     (Zip Code)

(214) 796-2445

(Registrant’s telephone number, including area code)

Not Applicable

(Former name, former address and former fiscal year, if changed since last report)

Securities registered pursuant to Section 12(b) of the Act:

     Title of each class

     Trading
Symbol(s)

     Name of each exchange on which registered

     Common Stock, $0.01 par value  

     FVR

     The New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☐
Emerging growth company	☒

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒

There were 21,653,669 shares of the Registrant’s Common Stock, $0.01 par value per share, outstanding as of November 10, 2025.

FRONTVIEW REIT, INC.

TABLE OF CONTENTS


		Page
Part I - FINANCIAL INFORMATION
Item 1.	Financial Statements - FrontView REIT Inc.
	Cautionary Note Regarding Forward-Looking Statements	1
	Financial Statements
	Condensed Consolidated Balance Sheets (Unaudited)	2
	Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) (Unaudited)	3
	Condensed Consolidated Statements of Equity (Unaudited)	4
	Condensed Consolidated Statements of Cash Flows (Unaudited)	6
	Notes to the Condensed Consolidated Financial Statements (Unaudited)	8
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	25
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	46
Item 4.	Controls and Procedures	46
Part II - OTHER INFORMATION		46
Item 1.	Legal Proceedings	46
Item 1A.	Risk Factors	46
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	47
Item 3.	Defaults Upon Senior Securities	47
Item 4.	Mine Safety Disclosures	47
Item 5.	Other Information	47
Item 6.	Exhibits	48

Cautionary Note Regarding Forward-Looking Statements

This Quarterly Report on Form 10-Q contains forward-looking statements, which reflect our current views regarding our business, financial performance, growth prospects and strategies, market opportunities, and market trends, that are intended to be made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements include all statements that are not historical facts. In some cases, you can identify these forward-looking statements by the use of words such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “approximately,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” or the negative version of these words or other comparable words. All of the forward-looking statements included in this Quarterly Report on Form 10-Q are subject to various risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions, and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond our control. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results, performance, and achievements could differ materially from those expressed in or by the forward-looking statements and may be affected by a variety of risks and other factors. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from such forward-looking statements.

Important factors that could cause results to differ materially from the forward-looking statements are described in Item 1. “Business,” Item 1A. “Risk Factors,” and Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2024, which was filed with the U.S. Securities and Exchange Commission (“SEC”) on March 20, 2025 and our Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, which was filed with the SEC on August 14, 2025. The “Risk Factors” in our Annual Report on Form 10-K should not be construed as exhaustive and should be read in conjunction with other cautionary statements included elsewhere in this Quarterly Report on Form 10-Q.

You are cautioned not to place undue reliance on any forward-looking statements included in this Quarterly Report on Form 10-Q. All forward-looking statements are made as of the date of this Quarterly Report on Form 10-Q and the risk that actual results, performance, and achievements will differ materially from the expectations expressed in or referenced by this Quarterly Report on Form 10-Q will increase with the passage of time. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required by law.

Regulation FD Disclosures

We use any of the following to comply with our disclosure obligations under Regulation FD: SEC filings, press releases, public conference calls, or our website. We routinely post important information on our website at www.frontviewreit.com, including information that may be deemed material. We encourage our shareholders and others interested in our company to monitor these distribution channels for material disclosures. Our website address is included in this Quarterly Report as a textual reference only and the information on the website is not incorporated by reference in this Quarterly Report.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in thousands, except share and per share amounts)


	September 30, 2025			December 31, 2024
ASSETS
Real estate held for investment, at cost
Land	$	325,699		$	332,944
Buildings and improvements		399,052			386,462
Total real estate held for investment, at cost		724,751			719,406
Less accumulated depreciation		(45,065	)		(40,398	)
Real estate held for investment, net		679,686			679,008
Assets held for sale		17,667			5,898
Mortgage loans receivable		10,274			—
Cash and cash equivalents		19,595			5,094
Intangible lease assets, net		101,685			114,868
Other assets		17,883			16,941
Total assets	$	846,790		$	821,809
LIABILITIES AND EQUITY
Liabilities
Debt, net	$	307,071		$	266,538
Intangible lease liabilities, net		14,050			14,735
Accounts payable and accrued liabilities		21,518			17,858
Total liabilities		342,639			299,131
Equity
FrontView REIT, Inc. equity
Common Stock, $0.01 par value 450,000,000 shares authorized, 21,267,861 shares issued and outstanding as of September 30, 2025		212			173
Additional paid-in capital		405,222			331,482
Accumulated deficit		(19,285	)		(6,834	)
Accumulated other comprehensive loss		(938	)		—
Total FrontView REIT, Inc. equity		385,211			324,821
Non-controlling interests		118,940			197,857
Total equity		504,151			522,678
Total liabilities and equity	$	846,790		$	821,809

The accompanying notes are an integral part of these condensed consolidated financial statements.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(Unaudited)

(in thousands, except share and per share amounts)


	Successor			Predecessor (1)			Successor			Predecessor (1)
	For the three months ended September 30,						For the nine months ended September 30,
	2025			2024			2025			2024
Revenues
Rental revenues	$	16,602		$	14,533		$	50,206		$	44,160
Interest income on mortgage loans receivable		156			—			164			—
Other income		45			1			230			243
Total revenues		16,803			14,534			50,600			44,403
Operating expenses
Depreciation and amortization		7,351			7,119			24,622			21,415
Property operating expenses		2,209			2,003			7,299			5,694
Property management fees		—			494			—			1,501
Asset management fees		—			1,034			—			3,102
General and administrative expenses		3,112			697			9,230			2,059
Total operating expenses		12,672			11,347			41,151			33,771
Other expenses (income)
Interest expense		4,564			6,463			13,708			19,755
Gain on sale of real estate		(7,583	)		—			(9,244	)		(337	)
Impairment loss		1,551			—			4,957			591
Income taxes		52			63			348			344
Total other expenses		(1,416	)		6,526			9,769			20,353
Net income (loss)		5,547			(3,339	)		(320	)		(9,721	)
Less: Net loss attributable to convertible non-controlling preferred interests		—			908			—			2,652
Less: Net (income) loss attributable to non-controlling interests		(1,532	)		—			601			—
Net income (loss) attributable to NADG NNN Property Fund LP (Predecessor) and to FrontView REIT, Inc. (Successor)	$	4,015		$	(2,431	)	$	281		$	(7,069	)
Weighted average number of common shares outstanding
Basic		20,723,471			—			19,071,703			—
Diluted		27,834,670			—			27,828,225			—
Net income (loss) per share attributable to common stockholders
Basic	$	0.19		$	—		$	(0.01	)	$	—
Diluted	$	0.19		$	—		$	(0.01	)	$	—
Comprehensive income (loss)
Net income (loss)	$	5,547		$	(3,339	)	$	(320	)	$	(9,721	)
Other comprehensive income (loss)
Change in fair value of interest rate swaps		37			—			(1,474	)		—
Comprehensive income (loss)		5,584			(3,339	)		(1,794	)		(9,721	)
Less: Comprehensive loss attributable to convertible non-controlling preferred interests		—			908			—			2,652
Less: Comprehensive (income) loss attributable to non-controlling interests		(1,542	)		—			1,163			—
Comprehensive income (loss) attributable to NADG NNN Property Fund LP (Predecessor) and to FrontView REIT, Inc. (Successor)	$	4,042		$	(2,431	)	$	(631	)	$	(7,069	)

(1)

The Company determined that earnings per unit in the Predecessor period would not be meaningful to users of this filing, given the different unitholders in the Predecessor.

The accompanying notes are an integral part of these condensed consolidated financial statements.

CONDENSED CONSOLIDATED STATEMENTS OF EQUITY

(Unaudited)

(in thousands, except share and per share amounts)


	Common Stock		Additional Paid-in Capital			Accumulated Deficit			Accumulated Other Comprehensive Loss			Non-controlling Interests			Total Equity
Balances, December 31, 2024 (Successor)	$	173	$	331,482		$	(6,834	)	$	—		$	197,857		$	522,678
Conversion of 229,200 OP Units to 229,200 shares of Common Stock		2		4,711			—			—			(4,713	)		—
Stock-based compensation		—		615			—			—			—			615
Distributions declared ($0.215 per share and OP Unit)		—		—			(3,767	)		—			(2,411	)		(6,178	)
Distributions declared to Preferred Units		—		—			—			—			(8	)		(8	)
Reallocation of non-controlling interests		—		(773	)		—			—			773			—
Change in fair value of interest rate swaps		—		—			—			(112	)		(67	)		(179	)
Net loss		—		—			(833	)		—			(504	)		(1,337	)
Balances, March 31, 2025 (Successor)	$	175	$	336,035		$	(11,434	)	$	(112	)	$	190,927		$	515,591
Conversion of 2,898,389 OP Units to 2,898,389 shares of Common Stock		29		60,464			—			—			(60,493	)		—
Stock-based compensation, net of 392,068 shares of stock forfeited		—		200			—			—			—			200
Distributions declared ($0.215 per share and OP Unit), net		—		—			(4,392	)		—			(1,578	)		(5,970	)
Distributions declared to Preferred Units		—		—			—			—			(8	)		(8	)
Reallocation of non-controlling interests		—		(7,321	)		—			—			7,321			—
Change in fair value of interest rate swaps		—		—			—			(853	)		(479	)		(1,332	)
Net loss		—		—			(2,901	)		—			(1,629	)		(4,530	)
Balances, June 30, 2025 (Successor)	$	204	$	389,378		$	(18,727	)	$	(965	)	$	134,061		$	503,951
Conversion of 837,765 OP Units to 837,765 shares of Common Stock		8		17,339			—			—			(17,347	)		—
Stock-based compensation		—		750			—			—						750
Distributions declared ($0.215 per share and OP Unit)		—		—			(4,573	)		—			(1,553	)		(6,126	)
Distributions declared to Preferred Units		—		—			—			—			(8	)		(8	)
Reallocation of non-controlling interests		—		(2,245	)		—			—			2,245			—
Change in fair value of interest rate swaps		—		—			—			27			10			37
Net income		—		—			4,015			—			1,532			5,547
Balances, September 30, 2025 (Successor)	$	212	$	405,222		$	(19,285	)	$	(938	)	$	118,940		$	504,151


	Common Stock		Additional Paid-in Capital		Accumulated Deficit		Non-controlling Interests		Partners' Capital			Total Equity
Balances, December 31, 2023 (Predecessor)	$	—	$	—	$	—	$	—	$	197,071		$	197,071
Accretion of non-controlling interests		—		—		—		—		(2,532	)		(2,532	)
Distributions		—		—		—		—		(4	)		(4	)
Net loss		—		—		—		—		(2,452	)		(2,452	)
Balances, March 31, 2024 (Predecessor)	$	—	$	—	$	—	$	—	$	192,083		$	192,083
Accretion of non-controlling interests		—		—		—		—		(2,442	)		(2,442	)
Distributions		—		—		—		—		(1,504	)		(1,504	)
Net loss		—		—		—		—		(2,186	)		(2,186	)
Balances, June 30, 2024 (Predecessor)	$	—	$	—	$	—	$	—	$	185,951		$	185,951
Accretion of non-controlling interests		—		—		—		—		(2,542	)		(2,542	)
Distributions		—		—		—		—		(4	)		(4	)
Net loss		—		—		—		—		(2,431	)		(2,431	)
Balances, September 30, 2024 (Predecessor)	$	—	$	—	$	—	$	—	$	180,974		$	180,974

The accompanying notes are an integral part of these condensed consolidated financial statements.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands)


	Successor			Predecessor
	For the nine months ended September 30,
	2025			2024
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss	$	(320	)	$	(9,721	)
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization		24,622			21,415
Amortization of above/below market leases		2,304			1,338
Amortization of financing transaction and discount costs		1,199			3,145
Amortization of software costs		26			25
Net cash received from derivative settlements		778			—
Non-cash rental revenue adjustments		(340	)		(970	)
Gain on sale of real estate		(9,244	)		(337	)
Stock-based compensation		1,565			—
Impairment loss		4,957			591
Changes in operating assets and liabilities:
Other assets		(1,994	)		214
Accounts payable and accrued liabilities		2,064			(428	)
Net cash provided by operating activities		25,617			15,272

CASH FLOWS FROM INVESTING ACTIVITIES
Acquisition of real estate held for investment		(83,797	)		(523	)
Deposits on real estate held for investment		744			(350	)
Deferred leasing costs and other additions to real estate held for investment		(1,606	)		(1,103	)
Investment in mortgage loans receivable		(10,274	)		—
Net proceeds from sale of real estate		57,129			9,846
Net proceeds from expropriation		4,953			85
Additions to software costs		—			(21	)
Net cash (used in) provided by investing activities		(32,851	)		7,934

CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from debt		50,000			—
Repayment of debt		(10,000	)		(20,913	)
Financing transaction costs		—			(416	)
Deferred offering costs		—			(2,843	)
Cash distributions paid to stockholders		(11,996	)		(1,500	)
Cash distributions paid to Preferred Unit holders		(16	)		(12	)
Cash distributions paid to non-controlling convertible preferred interests		—			(4,864	)
Cash distributions paid to non-controlling interests		(6,253	)		—
Contributions from non-controlling convertible preferred interests		—			108
Net cash provided by (used in) financing activities		21,735			(30,440	)
Net increase (decrease) in cash and cash equivalents during the period		14,501			(7,234	)
Cash and cash equivalents, beginning of period		5,094			17,129
Cash and cash equivalents, end of period	$	19,595		$	9,895

The accompanying notes are an integral part of these condensed consolidated financial statements.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

(Unaudited)

(in thousands)


	Successor		Predecessor
	For the nine months ended September 30,
	2025		2024
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for interest	$	10,900	$	16,531
Non-cash disclosures of non-cash investing and financing activities:
Accrued real estate development and improvement costs	$	621	$	1,627
Accrued deferred leasing fees	$	111	$	559
Accrued deferred offering costs	$	—	$	225
Conversion of OP Units to Common Stock and additional paid-in capital	$	82,553	$	—
Distributions payable to convertible non-controlling preferred interests	$	—	$	1,633
Distributions payable	$	6,134	$	—

The accompanying notes are an integral part of these condensed consolidated financial statements.

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

1. BUSINESS DESCRIPTION

All amounts expressed in these condensed consolidated financial statements are in United States (“U.S.”) currency.

FrontView REIT, Inc. (the “Company” or “Successor”) was formed on June 23, 2023 as a Maryland corporation and elected to be taxed as a real estate investment trust (“REIT”) commencing with its short taxable year ended December 31, 2024. FrontView Operating Partnership LP (the “OP”) is the entity through which the Company conducts its business and owns all of the Company's properties either directly or indirectly through subsidiaries. Upon the closing of the initial public offering ("IPO") on October 3, 2024, the Company is the sole general partner of the OP. The units not owned by the Company in the OP are referred to as OP Units or non-controlling interests.

The Company is an internally-managed net-lease REIT that acquires, owns and manages primarily properties with frontage that are net leased to a diversified group of tenants. The Company is differentiated by an investment approach focused on properties that are in prominent locations with direct frontage on high-traffic roads that are highly visible to consumers. As of September 30, 2025, the Company owned a well-diversified portfolio of 307 properties with direct frontage across 37 U.S. states.

NADG NNN Property Fund LP (the “Predecessor”) was formed on January 6, 2016, to provide investors with the opportunity to invest in a portfolio of high quality, primarily single tenant net leased properties located in the U.S. NADG NNN Operating LP (the “Sub OP”) was the entity through which the Predecessor conducted its business and owned (either directly or through subsidiaries) all of the Predecessor’s properties. The Predecessor had a 72.89% ownership interest in the Sub OP prior to the formation transactions on October 2, 2024 described below. The remaining ownership in the Sub OP were held as convertible non-controlling preferred interests (“Sub OP Preferred Units”).

Prior to October 2, 2024, the Predecessor was externally managed by North American Realty Services LLLP (“NARS”) and affiliates. NARS and the Predecessor were related parties (see Note 14) and the Company’s CEO and COO were employees of NARS.

Formation Transactions

On October 2, 2024, the Predecessor effected a 250-for-1 split with no fractional units being issued that was approved by the Predecessor's general partner and executive committee, on its then outstanding 30,078 common units. After adjusting for the split, the Predecessor had 7,519,500 common units outstanding.

On October 2, 2024, the Company, through a series of REIT contribution transactions and completion of the internalization of the external management functions (“Internalization”), created an umbrella partnership real estate investment trust (“UPREIT”) structure with a publicly-traded REIT that is internally managed and owns all of its assets and conducts all of its business through the OP. Pursuant to the contribution agreements, (1) common unit holders of the Predecessor (or the owners of such holders) exchanged their common units (or interest in such holders) for OP Units or common stock, $0.01 per value per share (“Common Stock”) of the Company on a one-for-one basis and (2) Sub OP Preferred Unit holders (or the owners of such holders) exchanged their interests in the Sub OP (or interest in such holders) for OP Units.

The following table summarizes the outstanding equity and economic ownership interest of the Company:


	September 30, 2025									December 31, 2024
	Shares of Common Stock			OP Units			Total Diluted Shares			Shares of Common Stock			OP Units			Total Diluted Shares
Ownership Interest		21,267,861			6,566,809			27,834,670			17,290,663			10,532,163			27,822,826
Percent Ownership of OP		76.4	%		23.6	%		100.0	%		62.1	%		37.9	%		100.0	%

2. ACCOUNTING POLICIES FOR FINANCIAL STATEMENTS

Basis of Presentation and Principles of Consolidation

These unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and with the rules and regulations of the U.S. Securities and Exchange Commission (the “SEC”). The condensed consolidated financial statements include the financial position, results of operations and cash flows of the Company and subsidiaries in which it has a controlling financial interest. All intercompany amounts have been eliminated in consolidation and the Company’s net income is reduced by the portion of net income attributable to non-controlling interests.

The accompanying unaudited interim condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the SEC. These unaudited interim condensed consolidated financial statements do not include all of the information and notes required by GAAP for complete financial statements, and should be read in conjunction with the Company’s audited consolidated financial statements and notes thereto as of and for the years ended December 31, 2024 and 2023 contained in the Company’s Annual Report on Form 10-K filed with the SEC on March 20, 2025, which provide a more complete understanding of the Company's accounting policies, financial position, operating results, business properties, and other matters. In the opinion of management, all adjustments of a normal recurring nature necessary for a fair presentation have been included. The results of operations for the three and nine months ended September 30, 2025, and 2024 are not necessarily indicative of the results for the full year.

Generally, a controlling financial interest reflects ownership of a majority of the voting interests. The Company consolidates a voting interest entity in which it has a controlling financial interest and a variable interest entity (“VIE”) if it possesses both the power to direct the activities of the VIE that most significantly affects its economic performance, and (a) is obligated to absorb the losses that could be significant to the VIE or (b) holds the right to receive benefits from the VIE that could be significant to the VIE. The Company has concluded that the OP is a VIE and consolidates its interest in the OP as the Company is deemed to be the primary beneficiary. The portion of the OP not owned by the Company is presented as non-controlling interests as of September 30, 2025 and December 31, 2024.

Use of Estimates

The preparation of these condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of these condensed consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. The most significant assumptions and estimates relate to the valuation of real estate and related intangible assets and liabilities upon acquisition, including the assessment of impairments, as well as depreciable lives, and the collectability of trade receivables. On an on-going basis, the Company's chief operating decision makers review the estimates and assumptions. These estimates are based on historical experience and various other assumptions that the Company's chief operating decision makers believes to be reasonable under the circumstances. Actual results could differ from those estimates.

Real Estate Held for Investment

Real estate held for investment is stated at cost, less accumulated depreciation and impairment losses. Upon acquisition of real estate held for investment considered to be an asset acquisition, the purchase price and related acquisition costs (collectively, “the purchase price”) is capitalized as part of the cost basis. The purchase price is allocated between land, buildings and improvements, site improvements, and identifiable intangible assets and liabilities such as amounts related to in-place leases and origination costs acquired, above- and below-market leases, based upon their relative fair values. The allocation of the purchase price requires judgment and significant estimates. The fair values of the land and building assets are determined on an as-if-vacant basis.

Above- and below-market leases are based upon a comparison between existing leases upon acquisition and current market rents for similar real estate. The fair value of above- and below-market leases is equal to the aggregate present value of the spread between the contract and the market rate of each of the in-place leases over their remaining term. The values of the above- and below-market leases are amortized to rental revenues over the remaining term of the related leases.

The fair values of in-place leases and origination costs are determined based on the estimates of carrying costs during the expected lease-up periods and costs that would be incurred to put the existing leases in place under the same market terms and conditions.

In the event a tenant terminates its lease, the unamortized portion of the related intangible values is written off immediately.

Depreciation and amortization are calculated using the straight-line method over the estimated useful lives of the asset:


Asset	Estimated useful lives
Buildings and improvements	16 – 54 years
Site improvements	4 – 28 years
Tenant improvements	Shorter of the lease term or useful life
In-place leases and origination costs	Remaining lease term
Leasing fees	Remaining lease term
Above- and below-market leases	Remaining lease term

Repairs and maintenance are charged to operations as incurred; major renewals and betterments that extend the useful life or improve the operating capacity of the asset are capitalized.

Assets Held for Sale

The Company classifies assets held for sale when all of the following criteria are met: (1) management commits to a plan to sell the property, (2) the property is available for immediate sale in its present condition, subject only to terms that are usual and customary for sale of real estate properties, (3) an active program to locate a buyer and conduct other actions required to complete the sale has been initiated, (4) the sale of the property is probable and is expected to qualify as a completed sale, (5) the property is actively marketed for sale at a price that is reasonable in relation to its fair value, and (6) actions required to complete the sale indicate that it is unlikely that any significant changes will be made or that the plan to sell will be withdrawn.

For properties classified as held for sale, the Company suspends depreciation and amortization of the real estate properties, including the related intangible lease assets and liabilities, as well as straight-line revenue recognition of the associated lease. Properties held for sale are carried at the lower of cost or fair value, less estimated selling costs. If the estimated fair value less selling costs is lower than the carrying value, the difference will be recorded as an impairment on assets held for sale in the condensed consolidated statements of operations and comprehensive income (loss). The Company estimated the fair value of the assets held for sale using Level 2 and Level 3 inputs based on the negotiated selling price, less costs of disposal, received from a third party and a capitalized fair value approach, less costs of disposal, based on market rents and capitalization rates from comparable transactions, respectively. The results of operations for properties disposed of or classified as held for sale were not reclassified as discontinued operations as these events are a normal part of the Company’s operations and do not represent strategic shifts in the Company’s operations.

Impairment of Long-lived Assets

Long-lived assets are reviewed for impairment whenever events or changes in circumstances indicate that the carrying value of an asset may not be recoverable. The net recoverable amount represents the undiscounted estimated future cash flow expected to be earned from the long-lived asset. In the case of real estate, the undiscounted estimated future cash flows are based on expected cash flows from the use and eventual disposition of the property. The review of anticipated cash flows involves subjective assumptions of estimated occupancy, rental rates and residual value. If such impairment is present, an impairment loss is recognized based on the excess of the carrying amount of the asset over its fair value.

All investments in real estate are subject to elements of risk and are affected by, but not limited to, the general prevailing economic conditions, local real estate markets, supply and demand for leased premises, competition and governmental laws and other requirements.

The Company determined the fair value measurement using a range of significant unobservable fair value level inputs, including broker market information and recent comparable sales transactions.

The following table summarizes the Company's impairment for the respective periods:


	Successor		Predecessor		Successor		Predecessor
	For the three months ended September 30,				For the nine months ended September 30,
(in thousands, except number of properties)	2025		2024		2025		2024
Number of properties		6		—		14		1
Impairment loss	$	1,551	$	—	$	4,957	$	591

Revenue Recognition and Accounts Receivable

The Company accounts for leases in accordance with ASC 842, Leases ("ASC 842"). For property related contracts that contain leases, revenue is recognized when the lessee takes possession of or controls the physical use of the leased assets. At the time of lease assumption or inception of a new lease, including new leases that arise from amendments, the Company assesses the terms and conditions of the lease to determine the property lease classification.

A lease is classified as an operating lease if none of the following criteria are met: (i) ownership transfers to the lessee at the end of the lease term, (ii) the lessee has a purchase option that is reasonably expected to be exercised, (iii) the lease term is for a major part of the economic life of the leased property, (iv) the present value of the future lease payments and any residual value guaranteed by the lessee that is not already reflected in the lease payments equals or exceeds substantially all of the fair value of the leased property, and (v) the leased property is of such a specialized nature that it is expected to have no future alternative use to the Company at the end of the lease term. If one or more of these criteria are met, the lease will generally be classified as a sales-type lease, unless the lease contains a residual value guarantee from a third party other than the lessee, in which case, it would be classified as a direct financing lease under certain circumstances.

As of September 30, 2025 and December 31, 2024, all of the Company's leases with tenants are accounted for as operating leases. Minimum rents are recognized on a straight-line basis over the term of the respective leases and reasonably certain renewal periods. The difference between rental revenue recognized and the cash rent due under the provisions of the lease is recorded as deferred rent receivable and included as a component of other assets in the condensed consolidated balance sheets. If the Company determines that collectability of the lease payments is not probable, the Company records an adjustment to rental revenues to reduce the outstanding receivables where collectability is not probable including deferred rent receivables. Future revenue recognized is limited to amounts paid by the lessee.

The Company's property leases have been classified as operating leases and some have scheduled rent increases throughout the lease term. The Company's leases typically provide the tenant with one or more multi-year renewal options to extend their leases, subject to generally the same terms and conditions, including rent increases, consistent with the initial lease term.

Variable rental amounts include rent increases that are based on changes in the Consumer Price Index (“CPI”), percentage rent or lease terminations. Variable rental amounts are not recognized until the specific events that trigger the variable payments have occurred.

For the three and nine months ended September 30, 2025, and September 30, 2024, the Company had no individual tenants or common franchises that accounted for more than 10% of rental revenues, excluding lease termination fees.

In accordance with ASC 842, provisions for uncollectible rent are recorded as an offset to rental revenues in the accompanying condensed consolidated statements of operations and comprehensive income (loss).

Mortgage Loans Receivable

The Company provided seller-financing to the acquirers of certain real estate property sales. As of September 30, 2025, the Company had four mortgage loans receivables in its portfolio.

The full gain on sale of the properties is recognized at the time of disposition. Interest income associated with the mortgage loans receivable is recognized when earned. The Company evaluates its loan receivable balances, including accrued interest, for potential credit losses by analyzing the credit of the borrower, the remaining time to maturity of the loan, collateral value and quality, and other relevant factors. Allowance is recorded when management determines that full recovery of the contractually specified payments of principal and interest is doubtful.

Cash and Cash Equivalents

Cash and cash equivalents comprise amounts held in operating bank and money market accounts.

Financing Transaction and Discount Costs

Financing transaction costs incurred in connection with obtaining debt are deferred and amortized over the term of the related debt. For any debt acquired at a discount, where the fair value of debt is less than the carrying amount, the fair value discount is amortized over the term of the related debt using the effective interest method. The amortization of financing transaction costs and fair value discount is charged to interest expense on the accompanying condensed consolidated statements of operations and comprehensive income (loss). The unamortized balance of deferred financing transaction costs associated with the revolving credit facility and term loan are reported within other assets and debt, net, respectively, in the condensed consolidated balance sheets.

Derivative Instruments

The Company uses derivative instruments to manage exposure to interest rates. The Company does not enter into derivatives for trading or speculative purposes.

All derivatives are recognized at fair value on the Company’s condensed consolidated balance sheets. The accounting for gains and losses resulting from changes in fair value depends on the use of the derivative and whether it is designated and qualifies for hedge accounting. The Company formally documents the relationship of the hedge with the hedged item as well as the risk-management strategy for all designated hedges. Both at inception and on an ongoing basis, the hedging instrument is assessed as to its effectiveness, when applicable. If and when a derivative is determined not to be highly effective as a hedge, the underlying hedged transaction is no longer likely to occur, or the derivative is terminated, hedge accounting is discontinued.

The Company is subject to the credit risk of the counterparties to derivative instruments. Counterparties include a number of major banks and financial institutions. The Company manages individual counterparty exposure by monitoring the credit rating of the counterparty and the size of financial commitments and exposures between the Company and the counterparty.

Certain interest rate swap agreements are qualified and designated as cash flow hedges. The effective portion of the fair value unrealized gain or loss on cash flow hedges is reported as a component of Accumulated other comprehensive income ("AOCI") with offsetting amounts recorded in the Company’s condensed consolidated balance sheets depending on the position and the duration of the contract. The gain or loss on the derivative instrument due to the change in fair value is reclassified into earnings in the same period or periods during which the hedged transaction affects earnings. If a derivative is deemed to be ineffective, the change in fair value of the derivative is recognized directly in earnings.

Initial Public Offering Costs

Prior to the close of the IPO on October 3, 2024, the Predecessor incurred and capitalized certain direct, incremental legal, professional, accounting and other third-party fees in connection with the IPO. The deferred IPO costs were offset against IPO proceeds, and reclassified as a component of additional paid-in capital on the condensed consolidated balance sheets and condensed consolidated statements of equity upon consummation of the offering.

Non-Controlling Interests

Non-controlling interests represent the interests held in the OP of 23.6% as of September 30, 2025, by third parties and related parties involved in the Internalization which are accounted for as a separate component of equity.

The Company periodically adjusts the carrying value of non-controlling interests to reflect their share of the book value of the OP. Such adjustments are recorded to additional paid-in capital as a reallocation of non-controlling interests in the condensed consolidated statements of equity.

The OP units may be redeemed at the option of the holder or through certain change of control transactions and liquidation events. Approval of the Company’s Board of Directors would be required to effect any change in control transaction or liquidation event and the Company has the right to reject any redemption request received from OP unitholders. Additionally, the Company has the right to settle any approved redemption request of OP units through the issuance of Common Stock or cash, at the option of the Company. Therefore, the OP units are classified within permanent equity. The redemption value of OP units is calculated based on the market value of the Company’s Common Stock or the approved tender offer in the event of a change of control transaction.

Stock-Based Compensation

The Company has issued restricted stock units ("RSUs") under its 2024 Omnibus Equity and Incentive Plan (“Equity and Incentive Plan”). The Company accounts for stock-based incentives in accordance with ASC 718, Compensation - Stock Compensation, which requires that such compensation expense be recognized based on the awards estimated grant date fair value. The value of such awards is recognized as compensation expense in general and administrative expenses in the condensed consolidated statements of operations and comprehensive income (loss) over the appropriate vesting period on a straight-line basis or at the cumulative amount vested at each balance sheet date, if greater. The Company records forfeitures during the period in which they occur by reversing all previously recorded stock compensation expense associated with the forfeited shares. Dividends declared on RSUs issued under the Equity and Incentive Plan are recorded as cumulative distributions in excess of retained earnings in the condensed consolidated balance sheets.

Income Taxes

The Company has elected to be treated as a REIT under Sections 856 to 860 of the Internal Revenue Code of 1986, as amended (the “Code”) and expects to continue to qualify as a REIT. To qualify as a REIT, the Company is subject to various requirements including that it generally must distribute at least 90% of its taxable income (other than net capital gain) to its shareholders as dividends. As a REIT, the Company will be subject to federal income tax on its undistributed REIT taxable income (including net capital gain) and to a 4% non-deductible excise tax on any amount by which distributions it pays with respect to any calendar year are less than the sum of (1) 85% of its ordinary income, (2) 95% of its capital gain net income and (3) 100% of its undistributed taxable income from prior years. The Company intends to operate in such a manner so as to qualify as a REIT, but no assurance can be given that the Company will operate in a manner so as to qualify as a REIT. If the Company fails to meet these requirements, it could be subject to federal income tax on all of the Company’s taxable income at regular corporate rates for that year. The Company would not be able to deduct distributions paid to shareholders in any year in which it fails to qualify as a REIT. Additionally, the Company will also be disqualified from electing to be taxed as a REIT for the four taxable years following the year during which qualification was lost, unless the Company is entitled to relief under specific statutory provisions. As of September 30, 2025, the Company believes it is in compliance with all applicable REIT requirements.

The Company intends to distribute 100% of its taxable income on an annual basis and, therefore, is not required to pay any federal income tax on its own taxable income.

The Company is subject to state and local income or franchise taxes in certain jurisdictions in which some of its properties are located and records these within income taxes in the accompanying condensed consolidated statements of operations and comprehensive income (loss).

Taxable income from certain non-REIT activities is managed through a taxable REIT subsidiary (“TRS”) and is subject to applicable federal, state, and local income and margin taxes. The Company had no significant taxes associated with its TRS for the three and nine months ended September 30, 2025 and September 30, 2024.

The Company and certain of its subsidiaries (including the Predecessor) are required to file income tax returns with U.S. federal and state taxing authorities. As of September 30, 2025, the Company’s U.S. federal and state income tax returns remain subject to examination by the respective taxing authorities for the 2023 and 2024 tax years, and the Predecessor’s U.S. federal and state income tax returns remain subject to examination by the respective taxing authorities for the 2021 through 2024 tax years.

Earnings Per Share

Earnings per common share have been computed pursuant to the guidance in ASC 260, Earnings Per Share, which requires the classification of the Company’s unvested shares of restricted Common Stock, which contain rights to receive non-forfeitable dividends as participating securities requiring the two-class method of computing earnings per share. The two-class method is an earnings allocation formula that determines earnings per share for each class of Common Stock and participating securities according to dividends declared (or accumulated) and participation rights in undistributed earnings. In accordance with the two-class method, the Company's calculation of earnings per share excludes the income attributable to unvested shares of restricted Common Stock from the numerator of the calculation and the weighted average shares of Common Stock and potentially dilutive securities in accordance with the treasury stock method and /or if converted method. Basic earnings (loss) per share is computed by dividing net income (loss) available to common shareholders by the weighted average number of outstanding shares during the period. Diluted earnings (loss) per share gives effect to all dilutive potential common shares outstanding during the period. Due to their anti-dilutive effect, the calculation of diluted net loss per share for the periods presented do not include the unvested restricted stock units.

Concentration of Credit Risk

Credit risk arises from the potential that a counterparty will fail to perform its obligations. The Company is not exposed to significant credit risk as the Company maintains a number of diverse tenants which mitigates the credit risk.

Segment Reporting

The Company currently operates in a single reportable segment, which includes the acquisition, leasing, mortgage loan financing and ownership of net leased properties. The Company's chief operating decision maker (“CODM”) is the Company's executive management team, which consists of the Chief Executive Officer and Chief Financial Officer. The CODM assesses, measures, and reviews the operating and financial results at the consolidated level for the entire portfolio and therefore, each property or property type is not considered an individual operating segment. The Company does not evaluate the results of operations based on geography, size, or property type.

Fair Value Measurement

ASC 820 defines fair values as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. In instances, where the determination of the fair value measurement is based on inputs from more than one level of the fair value hierarchy, the entire fair value measurement is classified based on the lowest-level input.

The hierarchy is measured in three levels based on the reliability of inputs:

Level 1 – Quoted prices that are available in active markets for identical assets or liabilities.

Level 2 – Pricing inputs other than quoted prices in active markets, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

The fair value of the Company’s debt was estimated using recent secondary markets, recent financing transactions, estimates of the fair value of the property that serves as collateral for such debt, historical risk premiums for loans of comparable quality, current SOFR and discounted estimated future cash payments to be made on such debt. The discount rates estimated reflect the Company’s judgment as to the approximate current lending rates for loans with similar maturities and assumes that the debt is outstanding through maturity.

The Company measures the fair value of its interest rate swap agreements using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest rates derived from the observable market interest rate curves.

Level 3– Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

The following table summarizes the carrying amount reported in the Condensed Consolidated Balance Sheets and the Company's estimate of the fair value of debt:


(in thousands)	September 30, 2025		December 31, 2024
Carrying amount	$	308,500	$	268,500
Fair value		308,546		268,500

The Company has financial instruments which include cash and cash equivalents, other assets, mortgage loans receivable, and accounts payable and accrued liabilities, which are carried at amortized cost and approximate their fair value unless otherwise noted.

Reclassification of Prior Year Presentation

Certain prior year amounts have been reclassified for consistency with the current year presentation. These reclassifications had no effect on the reported results of operations. An adjustment has been made to the condensed consolidated statements of operations and comprehensive income (loss) for the three and nine months ended September 30, 2025, and 2024, to present separate line items under revenue.

Subsequent Events

The Company evaluates subsequent events for disclosure in these condensed consolidated financial statements through the date of which these condensed consolidated financial statements were available to be issued.

Recently Adopted Accounting Pronouncements

In November 2024, the FASB issued ASU 2024-03, “Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.” This ASU enhances expense disclosures on both an annual and interim basis by requiring public business entities to disclose additional information about specific expense categories in the notes to the condensed consolidated financial statements. This ASU requires public entities to disclose, in a tabular format, purchases of inventory, employee compensation, depreciation, intangible asset amortization and depletion, as applicable, for each income statement line item that contains those expenses. Specific expenses, gains and losses that are already disclosed under existing GAAP are also required to be included in the disaggregated income statement expense line-item disclosures, and any remaining amounts will need to be described qualitatively. Additionally, the ASU requires disclosure of the total amount of selling expenses and

the entity’s definition of selling expenses. This ASU is effective for fiscal years beginning after December 15, 2026 and for interim periods within fiscal years beginning after December 15, 2027. The Company is evaluating the impact of adopting this ASU.

3. REAL ESTATE HELD FOR INVESTMENT AND LEASE ARRANGEMENTS

The Company acquires, owns, and manages net-leased properties with frontage. The leases are generally net leases, where the tenants are generally responsible for the payment of real estate taxes, insurance premiums and maintenance costs related to the leased property. The leases have been classified as operating leases and generally provide for limited increases in rent as a result of fixed increases, increases in CPI, or increases in tenant’s sales volume.

As of September 30, 2025 and December 31, 2024, the Company had a portfolio of 307 real estate properties. The average remaining lease term, excluding renewal options, for real estate properties owned by the Company as of September 30, 2025 and December 31, 2024 was approximately 7.2 years and 7.4 years, respectively.

During the nine months ended September 30, 2025, the Company acquired 25 properties for an aggregate purchase price (including acquisition costs) of $83.8 million. All of the properties acquired during the nine months ended September 30, 2025, were leased at acquisition with an average remaining lease term of approximately 11.6 years.

During the year ended December 31, 2024, the Company acquired 29 properties for an aggregate purchase price of $104.2 million. The majority of properties acquired during the year ended December 31, 2024, were leased at acquisition with an average remaining lease term of approximately 11.3 years.

The acquisitions were all accounted for as asset acquisitions. The Company allocated the purchase price of these properties to the fair values of the assets and liabilities assumed, which is summarized in the following table:


(in thousands)	September 30, 2025			December 31, 2024
Land	$	20,512		$	28,597
Buildings		49,653			51,138
Site improvements		4,480			8,423
Other assets		122			340
Intangible assets:
Above-market leases		2,241			7,311
In-place leases and origination costs		9,422			10,846
		86,430			106,655
Liabilities assumed:
Below-market leases intangible liabilities		(2,488	)		(1,649	)
Accounts payable and accrued liabilities		(145	)		(822	)
Purchase price (including acquisition costs)	$	83,797		$	104,184

During the nine months ended September 30, 2025, the Company sold 25 real estate properties for $57.6 million. The Company received net proceeds of $54.5 million from the property sales, including $8.1 million of mortgage loans receivable, after paying closing costs of $3.1 million and recorded a gain on sale of $4.3 million. The aggregate cost and associated accumulated depreciation and amortization of the properties sold, at the date of sale, was $58.1 million and $8.0 million, respectively.

During the nine months ended September 30, 2025, the Company received proceeds for the expropriation from the state for a portion of real estate from two properties for $5.4 million. The Company received net proceeds of $5.0 million from the expropriation from the state, after paying closing costs of $0.4 million and recorded a gain on sale of $4.7 million. The aggregate cost of the portion of the properties that was expropriated was $0.2 million.

During the nine months ended September 30, 2025, the Company sold a partial interest in one real estate property for $2.8 million. The company received net proceeds of $2.6 million from the sale, including $2.2 million of mortgage loan receivable, after paying closing costs of $0.2 million and recorded a gain on sale of $0.2 million. The aggregate cost of the partial interest, at the date of the sale was $2.5 million.

During the year ended December 31, 2024, the Company sold five real estate properties for $11.0 million. The Company received net proceeds of $10.1 million after paying closing costs of $0.9 million and recorded a gain on sale of $0.3 million. The aggregate cost and associated accumulated depreciation and amortization of the properties sold, at the date of sales, were $10.2 million and $0.7 million, respectively.

The depreciation expense on real estate held for investment was as follows:


	Successor		Predecessor		Successor		Predecessor
	For the three months ended September 30,				For the nine months ended September 30,
(in thousands)	2025		2024		2025		2024
Depreciation	$	3,607	$	2,923	$	10,957	$	8,783

The following table summarizes amounts reported as rental revenues on the accompanying condensed consolidated statements of operations and comprehensive income (loss):


	Successor			Predecessor			Successor			Predecessor
	For the three months ended September 30,						For the nine months ended September 30,
(in thousands)	2025			2024			2025			2024
Rental revenues:
Contractual rental amounts billed	$	15,325		$	12,678		$	45,863		$	38,569
Recovery income		1,804			1,293			5,904			4,418
Adjustment to recognize contractual rental amounts on a straight-line basis		52			187			460			964
Variable rental amounts earned		73			798			283			1,547
Above/below market lease amortization, net		(652	)		(423	)		(2,304	)		(1,338	)
Total rental revenues	$	16,602		$	14,533		$	50,206		$	44,160

Total estimated future minimum rents to be received under non-cancelable leases in effect as of September 30, 2025, are as follows:


(in thousands)	September 30, 2025
Remainder of 2025	$	14,943
2026		59,399
2027		55,616
2028		50,392
2029		46,619
2030		41,575
Thereafter		235,444
	$	503,988

Since lease renewal periods are exercisable at the option of the tenant, the above amounts only include future lease payments due during the initial lease terms. Such amounts exclude any potential variable rent increases that are based on changes in the CPI or future variable rents which may be received under the leases based on a percentage of the tenant’s gross sales.

4. MORTGAGE LOANS RECEIVABLE

In connection with the sales of certain real estate properties, the Company provided seller-financing to the acquirers. The loan-to-value (LTV) of the mortgage loans receivables range from 75.0% to 87.1%, and the interest rates and other terms and conditions were consistent with market standards. The Company recognized the full gain on sale of the properties in the amount of $0.4 million. Given the LTV's noted above, and that the mortgage loans receivable are fully collateralized by the underlying properties, no allowance for the mortgage loans receivable was recorded at September 30, 2025. Interest income associated with these mortgage loans receivable is recognized when earned.

The following is a summary of the Company's mortgage loans receivable portfolio as of September 30, 2025:


(in thousands, except percentages)
Loan Type	Monthly Payment (1)	Number of Secured Properties	Effective Interest Rate	Stated Interest Rate	Maturity Date	September 30, 2025
Mortgage	I/O	1	7.9%	7.9%	11-Jun-28	$1,734
Mortgage	I/O	1	7.6%	8.1%	30-Jun-29	5,400
Mortgage	I/O	1	8.0%	8.0%	25-Aug-28	2,240
Mortgage (2)	I/O	1	7.8%	7.8%	27-Oct-25	900
Total mortgage loans receivables						$10,274

(1)

I/O: Interest Only

(2)

The borrower has the right to extend the maturity date to November 26, 2025 and exercised this option on October 12, 2025.

5. INTANGIBLE ASSETS AND LIABILITIES

The following is a summary of intangible lease assets and liabilities and related accumulated amortization:


(in thousands) As of September 30, 2025	Cost		Accumulated Amortization		Net Book Value
Intangible lease assets:
In-place leases and origination costs	$	135,196	$	65,838	$	69,358
Above-market leases		50,135		23,987		26,148
Leasing fees		6,984		805		6,179
Total intangible lease assets	$	192,315	$	90,630	$	101,685

Intangible lease liabilities:
Below-market leases	$	26,123	$	12,073	$	14,050
Total intangible lease liabilities	$	26,123	$	12,073	$	14,050


(in thousands) As of December 31, 2024	Cost		Accumulated Amortization		Net Book Value
Intangible lease assets:
In-place leases and origination costs	$	138,256	$	60,773	$	77,483
Above-market leases		51,871		21,385		30,486
Leasing fees		7,235		336		6,899
Total intangible lease assets	$	197,362	$	82,494	$	114,868

Intangible lease liabilities:
Below-market leases	$	25,607	$	10,872	$	14,735
Total intangible lease liabilities	$	25,607	$	10,872	$	14,735

The amortization and net adjustment to rental revenue of intangible lease assets and liabilities was as follows:


	Successor		Predecessor		Successor		Predecessor
	For the three months ended September 30,				For the nine months ended September 30,
(in thousands)	2025		2024		2025		2024
Amortization:
Amortization of in-place leases and leasing fees	$	3,643	$	4,196	$	13,367	$	12,632

Net adjustment to rental revenue:
Above-market and below-market leases	$	652	$	423	$	2,304	$	1,338

The remaining weighted average amortization period for the Company’s intangible assets and liabilities as of September 30, 2025 and December 31, 2024 by category are as follows:


Years remaining as at	September 30, 2025		December 31, 2024
In-place leases and origination costs		9.6		9.1
Leasing fees		11.5		12.0
Above-market leases		7.9		8.2
Below-market leases		10.4		10.5

The estimated future amortization expense for intangible lease assets, net of intangible lease liabilities, are as follows:


(in thousands)	September 30, 2025
Remainder of 2025	$	4,231
2026		16,102
2027		13,462
2028		10,945
2029		9,217
2030		6,951
Thereafter		26,727
	$	87,635

6. DEBT, NET


	As of September 30, 2025
(in thousands, except interest rate)	Note	Maturity	Interest Rate
Revolving Credit Facility	(a)	3-Oct-2027	SOFR + 1.20% *	$	108,500
Term Loan	(b)	3-Oct-2027	SOFR + 1.20% *		200,000

FrontView REIT, Inc. 10-Q