Empire State Realty OP, L.P.
AMEX:OGCP · New York Stock Exchange Arca
+$0.00 today
Vol 0.00M · Avg 0.00M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
AMEX:OGCP · Revenue to Net Income
Key Ratios
Analysis
$778.1M of revenue converted into $39.6M of net income for the selected period. Gross margin is -9.4% and net margin is 5.0%, showing how much revenue survives after costs and taxes. EPS is $0.16, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $768.3M +0.7% | $763.2M +3.2% | $739.6M +4.6% | $707.0M +16.3% | $607.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $754.5M +113.1% | $354.2M +4.5% | $339.0M +5.5% | $321.4M +15.0% | $279.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $13.7M -96.6% | $409.0M +2.1% | $400.6M +3.9% | $385.7M +17.4% | $328.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 1.8% -51.8pp | 53.6% -0.6pp | 54.2% -0.4pp | 54.5% +0.5pp | 54.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $72.8M +3.7% | $70.2M +9.8% | $63.9M +3.5% | $61.8M +10.4% | $55.9M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$121.9M -148.7% | $250.3M -1.4% | $253.8M -1.8% | $258.6M +3.8% | $249.2M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $194.8M +5.4% | $184.8M -2.7% | $189.9M -12.4% | $216.9M +7.5% | $201.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $374.1M -0.9% | $377.6M -0.2% | $378.5M -1.1% | $382.9M +36.0% | $281.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 48.7% -0.8pp | 49.5% -1.7pp | 51.2% -3.0pp | 54.2% +7.9pp | 46.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $135.6M -14.5% | $158.7M +8.2% | $146.7M +15.5% | $127.0M +60.5% | $79.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 17.7% -3.1pp | 20.8% +1.0pp | 19.8% +1.9pp | 18.0% +4.9pp | 13.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $8.7M -58.9% | $21.3M +40.7% | $15.1M +205.9% | $4.9M +602.8% | $704.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $103.8M -5.4% | $109.7M +8.1% | $101.5M +0.3% | $101.2M +7.2% | $94.4M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$60.1M +20.6% | -$75.7M -27.0% | -$59.6M +4.3% | -$62.3M +33.7% | -$93.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $75.5M -9.0% | $83.0M -4.7% | $87.1M +34.5% | $64.8M +538.4% | -$14.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 9.8% -1.0pp | 10.9% -0.9pp | 11.8% +2.6pp | 9.2% +11.6pp | -2.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $2.6M -4.8% | $2.7M -1.0% | $2.7M +75.6% | $1.5M +189.2% | -$1.7M | $1.3B | -$1.6B | $745.2M |
| Net Income | $47.6M -7.8% | $51.6M -3.0% | $53.2M +31.0% | $40.6M +724.3% | -$6.5M | $4.9B | $4.8B | $4.7B |
| Net Margin | 6.2% -0.6pp | 6.8% -0.4pp | 7.2% +1.5pp | 5.7% +6.8pp | -1.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 -10.3% | $0 -3.3% | $0 +36.4% | $0 +391.0% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 -35.7% | $0 -6.7% | $0 +36.4% | $0 +564.1% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $168.5M +2.2% | $164.9M +2.3% | $161.1M -2.4% | $165.0M -4.3% | $172.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $270.0M +0.4% | $269.0M +1.3% | $265.6M -1.6% | $269.9M -1.8% | $275.0M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Agree Realty Corporation
NYSE:ADC
$8.83B
EPR Properties
NYSE:EPR
$4.41B
Park Hotels & Resorts Inc.
NYSE:PK
$2.99B
CoreCivic, Inc.
NYSE:CXW
$2.81B
InvenTrust Properties Corp.
NYSE:IVT
$2.67B
Pebblebrook Hotel Trust
NYSE:PEB
$2.14B
Dynex Capital, Inc.
NYSE:DX
$1.99B
Douglas Emmett, Inc.
NYSE:DEI
$1.97B
Arbor Realty Trust, Inc.
NYSE:ABR
$1.00B
Summit Hotel Properties, Inc.
NYSE:INN
$716.83M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does OGCP generate?
Empire State Realty OP, L.P. (OGCP) reported $768.27M of revenue in fiscal 2025.
Is OGCP profitable?
Empire State Realty OP, L.P. (OGCP) reported $47.60M of net income, with a net margin of 6.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.