11/13/2025 | Press release | Distributed by Public on 11/13/2025 08:12
|
State of Minnesota
|
41-1848181
|
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
30 East 7thStreet, Suite 1300
St. Paul, Minnesota 55101
|
(651) 227-7333
|
|
|
(Address of principal executive offices)
|
(Registrant's telephone number)
|
|
Not Applicable
|
|
(Former name, former address and former fiscal year, if changed since last report)
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
||
|
NONE
|
NONE
|
NONE
|
|
Limited Partnership Units
|
||
|
(Title of class)
|
|
☐Large accelerated filer
|
☐Accelerated filer
|
|
☒Non-accelerated filer
|
☒Smaller reporting company
|
|
☐Emerging growth company
|
|
Page
|
||||
|
Part I - Financial Information
|
||||
|
Item 1.
|
Condensed Financial Statements (unaudited):
|
|||
|
Balance Sheets as of September 30, 2025 and December 31, 2024
|
3
|
|||
|
Statements for the Periods ended September 30, 2025 and 2024:
|
||||
|
Income
|
4
|
|||
|
Cash Flows
|
5
|
|||
|
Changes in Partners' Capital
|
6
|
|||
|
Condensed Notes to Financial Statements
|
7 - 8
|
|||
|
Item 2.
|
Management's Discussion and Analysis of Financial
|
|||
|
Condition and Results of Operations
|
9 - 13
|
|||
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk
|
13
|
||
|
Item 4.
|
Controls and Procedures
|
14
|
||
|
Part II - Other Information
|
||||
|
Item 1.
|
Legal Proceedings
|
15
|
||
|
Item 1A.
|
Risk Factors
|
15
|
||
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
15
|
||
|
Item 3.
|
Defaults Upon Senior Securities
|
15
|
||
|
Item 4.
|
Mine Safety Disclosures
|
15
|
||
|
Item 5.
|
Other Information
|
15
|
||
|
Item 6.
|
Exhibits
|
16
|
||
|
Signatures
|
16
|
|||
|
September 30,
|
December 31,
|
|||
|
2025
|
2024
|
|||
|
(unaudited)
|
||||
|
Current Assets:
|
||||
|
Cash
|
$
|
1,568,774
|
$
|
914,846
|
|
Real Estate Investments:
|
||||
|
Land
|
1,215,151
|
1,753,065
|
||
|
Buildings
|
3,777,826
|
4,484,085
|
||
|
Acquired Intangible Lease Assets
|
804,382
|
804,382
|
||
|
Real Estate Held for Investment, at Cost
|
5,797,359
|
7,041,532
|
||
|
Accumulated Depreciation and Amortization
|
(1,026,914)
|
(1,347,233)
|
||
|
Real Estate Held for Investment, Net
|
4,770,445
|
5,694,299
|
||
|
Total Assets
|
$
|
6,339,219
|
$
|
6,609,145
|
|
Current Liabilities:
|
||||
|
Payable to AEI Fund Management, Inc.
|
$
|
20,339
|
$
|
32,946
|
|
Distributions Payable
|
1,077,934
|
69,220
|
||
|
Unearned Rent
|
34,816
|
50,356
|
||
|
Total Current Liabilities
|
1,133,089
|
152,522
|
||
|
Partners' Capital (Deficit):
|
||||
|
General Partner
|
1,687
|
(13,646)
|
||
|
Limited Partners - 24,000 Units authorized;
11,263.12 and 11,749.37 Units issued and outstanding
as of 9/30/2025 and 12/31/2024, respectively
|
5,204,443
|
6,470,269
|
||
|
Total Partners' Capital
|
5,206,130
|
6,456,623
|
||
|
Total Liabilities and Partners' Capital
|
$
|
6,339,219
|
$
|
6,609,145
|
|
Three Months Ended September 30
|
Nine Months Ended September 30
|
|||||||
|
2025
|
2024
|
2025
|
2024
|
|||||
|
Rental Income
|
$
|
100,811
|
$
|
110,031
|
$
|
320,654
|
$
|
329,070
|
|
Expenses:
|
||||||||
|
Partnership Administration - Affiliates
|
20,527
|
26,878
|
58,254
|
91,682
|
||||
|
Partnership Administration and Property
Management - Unrelated Parties
|
7,686
|
9,983
|
62,783
|
59,526
|
||||
|
Depreciation and Amortization
|
55,407
|
71,189
|
180,341
|
213,570
|
||||
|
Total Expenses
|
83,620
|
108,050
|
301,378
|
364,778
|
||||
|
Operating Income (Loss)
|
17,191
|
1,981
|
19,276
|
(35,708)
|
||||
|
Other Income:
|
||||||||
|
Gain on Sale of Real Estate
|
200,237
|
0
|
200,237
|
0
|
||||
|
Interest Income
|
7,715
|
1,295
|
16,840
|
4,007
|
||||
|
Total Other Income
|
207,952
|
1,295
|
217,077
|
4,007
|
||||
|
Net Income (Loss)
|
$
|
225,143
|
$
|
3,276
|
$
|
236,353
|
$
|
(31,701)
|
|
Net Income (Loss) Allocated:
|
||||||||
|
General Partner
|
$
|
33,964
|
$
|
33
|
$
|
34,300
|
$
|
(317)
|
|
Limited Partners
|
191,179
|
3,243
|
202,053
|
(31,384)
|
||||
|
Total
|
$
|
225,143
|
$
|
3,276
|
$
|
236,353
|
$
|
(31,701)
|
|
Net Income (Loss) per Limited Partnership Unit
|
$
|
16.97
|
$
|
0.28
|
$
|
17.69
|
$
|
(2.67)
|
|
Weighted Average Units Outstanding -
Basic and Diluted
|
11,263
|
11,749
|
11,425
|
11,749
|
||||
|
Nine Months Ended September 30
|
||||
|
2025
|
2024
|
|||
|
Cash Flows from Operating Activities:
|
||||
|
Net Income (Loss)
|
$
|
236,353
|
$
|
(31,701)
|
|
Adjustments to Reconcile Net Income (Loss)
To Net Cash Provided by Operating Activities:
|
||||
|
Depreciation and Amortization
|
203,497
|
236,726
|
||
|
Gain on Sale of Real Estate
|
(200,237)
|
0
|
||
|
Increase (Decrease) in Payable to
AEI Fund Management, Inc.
|
(12,607)
|
(40,274)
|
||
|
Increase (Decrease) in Unearned Rent
|
(15,540)
|
17,586
|
||
|
Total Adjustments
|
(24,887)
|
214,038
|
||
|
Net Cash Provided By
Operating Activities
|
211,466
|
182,337
|
||
|
Cash Flows from Investing Activities:
|
||||
|
Proceeds from Sale of Real Estate
|
920,594
|
0
|
||
|
Cash Flows from Financing Activities:
|
||||
|
Repurchase of Partnership Units
|
(271,858)
|
0
|
||
|
Distributions Paid to Partners
|
(206,274)
|
(242,253)
|
||
|
Net Cash Used For
Financing Activities
|
(478,132)
|
(242,253)
|
||
|
Net Increase (Decrease) in Cash
|
653,928
|
(59,916)
|
||
|
Cash, beginning of period
|
914,846
|
273,604
|
||
|
Cash, end of period
|
$
|
1,568,774
|
$
|
213,688
|
|
General Partner
|
Limited Partners
|
Total
|
Limited Partnership Units Outstanding
|
|||||
|
Balance, December 31, 2023
|
$
|
(5,504)
|
$
|
6,722,485
|
$
|
6,716,981
|
11,749.37
|
|
|
Distributions Declared
|
(2,077)
|
(67,143)
|
(69,220)
|
|||||
|
Net Loss
|
(377)
|
(12,198)
|
(12,575)
|
|||||
|
Balance, March 31, 2024
|
(7,958)
|
6,643,144
|
6,635,186
|
11,749.37
|
||||
|
Distributions Declared
|
(2,077)
|
(67,143)
|
(69,220)
|
|||||
|
Net Income (Loss)
|
27
|
(22,429)
|
(22,402)
|
|||||
|
Balance, June 30, 2024
|
(10,008)
|
6,553,572
|
6,543,564
|
11,749.37
|
||||
|
Distributions Declared
|
(2,077)
|
(67,143)
|
(69,220)
|
|||||
|
Net Income
|
33
|
3,243
|
3,276
|
|||||
|
Balance, September 30, 2024
|
$
|
(12,052)
|
$
|
6,489,672
|
$
|
6,477,620
|
11,749.37
|
|
|
Balance, December 31, 2024
|
$
|
(13,646)
|
$
|
6,470,269
|
$
|
6,456,623
|
11,749.37
|
|
|
Distributions Declared
|
(2,077)
|
(67,143)
|
(69,220)
|
|||||
|
Net Loss
|
(17)
|
(1,710)
|
(1,727)
|
|||||
|
Balance, March 31, 2025
|
(15,740)
|
6,401,416
|
6,385,676
|
11,749.37
|
||||
|
Distributions Declared
|
(2,035)
|
(65,799)
|
(67,834)
|
|||||
|
Repurchase of Partnership Units
|
(2,719)
|
(269,139)
|
(271,858)
|
(486.25)
|
||||
|
Net Income
|
353
|
12,584
|
12,937
|
|||||
|
Balance, June 30, 2025
|
(20,141)
|
6,079,062
|
6,058,921
|
11,263.12
|
||||
|
Distributions Declared
|
(12,136)
|
(1,065,798)
|
(1,077,934)
|
|||||
|
Net Income
|
33,964
|
191,179
|
225,143
|
|||||
|
Balance, September 30, 2025
|
$
|
1,687
|
$
|
5,204,443
|
$
|
5,206,130
|
11,263.12
|
|
Dated: November 12, 2025
|
AEI Income & Growth Fund XXII
|
|
|
Limited Partnership
|
||
|
By:
|
AEI Fund Management XXI, Inc.
|
|
|
Its:
|
Managing General Partner
|
|
|
By:
|
/s/ Marni J. Nygard
|
|
|
Marni J. Nygard
|
||
|
President
|
||
|
(Principal Executive Officer)
|
||
|
By:
|
/s/ Keith E. Petersen
|
|
|
Keith E. Petersen
|
||
|
Chief Financial Officer
|
||
|
(Principal Accounting Officer)
|
||