Filing Flows

Filing Flows › Real Estate › Store Capital LLC

Store Capital LLC earnings and revenue breakdown

Latest: Q3 2026 · 10-Q filed Nov 6, 2026

Q3 2026 Revenue up 14% year over year to $347M · 21¢ of every $1 of revenue kept as net profit · operating margin 20.8%

Store Capital LLC made $347M in Q3 2026 (+14% Y/Y). Operating margin 20.8%, net earnings $71.4M. See where every dollar goes — costs, profit and cash — as a Sankey from the 10-Q filed Nov 6, 2026.

Revenue$347M
Year over year+14%
Operating margin20.8%
Net earnings$71.4M
Operating cash flow$220M

Drawing the Sankey…

Open the interactive Sankey → click any line for what the company wrote about it, compare Y/Y and Q/Q, export as PNG or PDF

What changed this quarter

Revenue was $347.3M in Q3 2026, up 14% year over year and down 1% from the previous quarter.

Operating profit was $72.4M, a 20.8% margin (up 9.7 points year over year). Of the extra revenue versus Q3 2025, 92% reached operating profit, above the 11% margin then. Total costs grew 1% against revenue growth of 14%. Net earnings were $71.4M, up 112% year over year. The effective tax rate was 0.7%.

Operating cash flow was $220.5M (up 6% year over year), 307% of net earnings. Non-cash charges added back $148.2M of depreciation and amortization.

Quarterly history

Store Capital LLC revenue by quarterStore Capital LLC revenue by quarter$304MQ1 2025$302MQ2 2025$306MQ3 2025$328MQ4 2025$342MQ1 2026$352MQ2 2026$347MQ3 2026
Store Capital LLC net earnings by quarterStore Capital LLC net earnings by quarter$52.0MQ1 2025$27.4MQ2 2025$33.8MQ3 2025$52.6MQ4 2025$72.0MQ1 2026$101MQ2 2026$71.4MQ3 2026
QuarterFormFiledRevenueY/YOp. marginNet earningsOp. cash flow
Q3 202610-QNov 6, 2026$347M+14%20.8%$71.4M$220M
Q2 202610-QAug 7, 2026$352M+17%29.0%$101M$225M
Q1 202610-QMay 1, 2026$342M+12%21.3%$72.0M$182M
Q4 202510-KMar 6, 2026$328M+6%16.3%$52.6M$212M
Q3 202510-QNov 7, 2025$306M+6%11.2%$33.8M$208M
Q2 202510-QAug 8, 2025$302M+8%9.3%$27.4M$203M
Q1 202510-QMay 2, 2025$304M+10%13.8%$52.0M$172M

Charts

Store Capital LLC: revenue growth, year over year and quarter over quarterStore Capital LLC: revenue growth, year over year and quarter over quarterY/YQ/Q+10%Q1 2025+8%-1%Q2 2025+6%+1%Q3 2025+6%+7%Q4 2025+12%+4%Q1 2026+17%+3%Q2 2026+14%-1%Q3 2026
Latest (Q3 2026): Y/Y +14%, Q/Q -1%.
Store Capital LLC: where the cash came from (+) and went (−), TTM to Q3 2026Store Capital LLC: where the cash came from (+) and went (−), TTM to Q3 2026Other investing−$1.5BOperating cash flow$839MAsset & business sales$479MNet borrowing (+) / repaid (−)$64.0MOther financing$45.7MCash drawn (+) / kept (−)$31.7MPartners−$3.4M
From the cash-flow statement as filed (SEC XBRL). Cash is fungible: the bars do not say which dollar paid for what.
Store Capital LLC: profit against cash, quarter by quarterStore Capital LLC: profit against cash, quarter by quarterNet incomeOperating cash flow$39.7M$200MQ4 2024$52.7M$172MQ1 2025$27.7M$203MQ2 2025$33.9M$208MQ3 2025$53.1M$212MQ4 2025$72.4M$182MQ1 2026$102M$225MQ2 2026$71.9M$220MQ3 2026
Latest (Q3 2026): Net income $71.9M, Operating cash flow $220M.
Store Capital LLC: diluted shares by fiscal yearStore Capital LLC: diluted shares by fiscal year230MFY2019253MFY2020270MFY2021280MFY2022
+21.6% since FY2019: more shares outstanding (issuance, stock pay).
Store Capital LLC: long-term debt falling due (FY2025)Store Capital LLC: long-term debt falling due (FY2025)$440M2026$478M2027$1.8B2028$492M2029$1.8B2030$1.8BLater
Cash $39.1M, short-term investments —, long-term debt $3.2B at 2025-12-31.
Store Capital LLC in its industry: growth against margin (213 companies, SIC 6798)Store Capital LLC in its industry: growth against margin (213 companies, SIC 6798)revenue growth, year over year →↑ operating marginmedian +5%median 23%WELLAMTEQIXPLDIRMDLRWYVTRSPGBSTTRITMOPSALINEHSTVici Properties L.P.VICIHoward Hughes CorpCCIBoston Properties Ltd PartnershipEXRDOCAvalonbay Communities IncCXWAHRSBACCOLDARERHPHHHLAMRRayonier, L.P.Mid-America Apartments, L.P.SUIMAAKIMKimco Realty OP, LLCSTWDOUTEssex Portfolio LPWPCVornado Realty LPGLPIUDRREGELSPEBSVCAPLESWDRRYNDHCBrixmor Operating Partnership LPRLJOHIFederal Realty OP LPFRTDRHCubeSmart, L.P.HRCUBEAHTSL Green Operating Partnership, L.P.SLGKilroy Realty, L.P.KRCJANDEIMACCUZMPT Operating Partnership, L.P.MPTNNNSBRAREXRSTAGADCCDPEPREGPFirst Industrial LPESRTKRGPECOESBAKite Realty Group, L.P.INNCTREIRTEPRTAres Industrial Real Estate Income Trust Inc.SKTZARECBLJBGSHGITBrandywine Operating Partnership, L.P.JLL Income Property Trust, Inc.BNLNHISAFELTCAmerican Assets Trust, L.P.GNLCMRFAATNHPBHRAKRABRDEACLDTLXPBRSPIVTFCPTSMAVinebrook Homes Trust, Inc.Fortress Net Lease REITBFSFBRTUMHALXNTSTFortress Credit Realty Income TrustNXRTCSRNuveen Global Cities REIT, Inc.North Haven Net REITKBSRCottonwood Communities, Inc.CTOSterling Real Estate TrustARIBrookfield Real Estate Income Trust Inc.CLPRXRNSTRWINREPMTNew Mountain Net Lease TrustTRTXJ.P. Morgan Real Estate Income Trust, Inc.ONLCHCTExchangeRight Income FundPSTLCMCTUHTRCFSPCFTR-PAInvesco Real Estate Income Trust Inc.BRTStarwood Credit Real Estate Income TrustWHLRGTJ REIT, Inc.ACRPINEApollo Realty Income Solutions, Inc.NXDTBHMFVRBlackRock Monticello Debt Real Estate Investment TrustLightstone Value Plus REIT I, Inc.Rise Companies CorpSculptor Diversified Real Estate Income Trust, Inc.Lightstone Value Plus REIT II, Inc.Cohen & Steers Income Opportunities REIT, Inc.ACRETCILANDLightstone Value Plus REIT V, Inc.NLCPSACHModiv Industrial, Inc.Fidelity Core Real Estate FundEQT Exeter Real Estate Income Trust, Inc.STSRFPIHighlands REIT, Inc.PRXASITCRreef Property Trust, Inc.LTSVSEVNLightstone Value Plus REIT III, Inc.SGSTFREVSFranklin BSP Real Estate Debt, Inc.BMNMFundrise eREIT, LLCCDR-PBCHMIPrincipal Credit Real Estate Income TrustICR-PANLOPSUNSMKZRGBCSSTLYCPTSQFTSummit Healthcare REIT, IncSELFTPTSGIPRLOANIHTMDRRStratCap Digital Infrastructure REIT, Inc.PWStore Capital LLC (+14%, 21%)
Real Estate Investment Trusts; dot size is quarterly revenue; dashed lines are the industry's medians.

Interactive views

The same charts as the app — open one to draw it.

💵Where each $1 goesinteractive

Loading the interactive chart…

🌏Named in Asian annual reportsinteractive

Loading the interactive chart…

🏭Its industry’s money flow (input-output)interactive

Loading the interactive chart…

About Store Capital LLC

STORE Capital Corporation was incorporated under the laws of Maryland on May 17, 2011 and completed its initial public offering of its common stock on November 21, 2014. On February 3, 2023, STORE Capital Corporation was taken private in a transaction by entities affiliated with GIC, a global institutional investor, and funds managed by Blue Owl Capital, Inc. in which it merged into a merger subsidiary of Ivory Parent, LLC, a Delaware limited liability company, and Ivory SuNNNs LLC, a Delaware limited liability company (the “Merger”). As a result of the Merger, the separate existence of STORE Capital Corporation ceased, its common equity was no longer traded, and the surviving merger subsidiary changed its name to STORE Capital LLC.

In its own words, from its 10-Q, filed Aug 7, 2026.

Store Capital LLC against its Real Estate Investment Trusts peers

The largest companies of the same SEC industry, each at its latest quarter. Revenue growth: +14% against the peers' median +14%. Operating margin: 20.8% against the peers' median 20.6%.

CompanyQuarterRevenueY/YOp. margin
Store Capital LLCQ3 2026$347M+14%20.8%
WELL WelltowerQ3 2026$3.7B+38%9.1%
AMT American TowerQ3 2026$2.8B+2%45.6%
EQIX EquinixQ3 2026$2.6B+11%23.3%
PLD PrologisQ1 2026$2.3B+7%52.7%
IRM Iron MountainQ3 2026$2.0B+14%20.6%
DLR Digital Realty TrustQ3 2026$1.9B+21%15.9%
WY WeyerhaeuserQ3 2026$1.9B+8%5.4%
VTR VentasQ3 2026$1.8B+23%2.9%

Source: Store Capital LLC 10-Q on SEC EDGAR · CIK 1538990 · Real Estate Investment Trusts