NYSE:DBRG · New York Stock Exchange
+$0.04 today
Vol 3.59M · Avg 2.89M
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
NYSE:DBRG · Revenue to Net Income
Key Ratios
Analysis
$486.2M of revenue converted into $148.1M of net income for the selected period. Gross margin is 88.6% and net margin is 29.9%, showing how much revenue survives after costs and taxes. EPS is $0.50, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $470.1M -22.6% | $607.0M -26.1% | $821.4M +18.2% | $694.8M +89.8% | $366.1M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $58.9M -59.3% | $144.7M +294.7% | $36.7M -17.2% | $44.3M -39.4% | $73.1M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $411.2M -11.1% | $462.4M -41.1% | $784.7M +20.6% | $650.5M +122.0% | $293.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 87.5% +11.3pp | 76.2% -19.4pp | 95.5% +1.9pp | 93.6% +13.6pp | 80.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $296.8M -37.7% | $476.7M -16.5% | $570.7M +140.3% | $237.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $88.2M -73.3% | $330.5M -31.1% | $479.9M +1.2% | $474.4M +82.4% | $260.1M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $29.5M -12.6% | $33.7M -93.1% | $485.6M -16.2% | $579.3M -9.7% | $641.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $30.0M -86.3% | $219.0M -75.0% | $875.7M +52.2% | $575.5M -11.3% | $648.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 6.4% -29.7pp | 36.1% -70.5pp | 106.6% +23.8pp | 82.8% -94.4pp | 177.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | $323.1M +145.0% | $131.9M -56.7% | $304.9M +73.1% | $176.1M +435.7% | $32.9M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 68.7% +47.0pp | 21.7% -15.4pp | 37.1% +11.8pp | 25.3% +16.4pp | 9.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $137.1M +734.0% | $16.4M -33.0% | $24.5M -42.8% | $42.9M -32.1% | $63.2M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$340.1M -1020.5% | $36.9M -39.2% | $60.8M +127.3% | -$222.8M -150.7% | -$88.9M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$17.0M -110.1% | $168.8M -53.8% | $365.6M +883.3% | -$46.7M +16.6% | -$56.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -3.6% -31.4pp | 27.8% -16.7pp | 44.5% +51.2pp | -6.7% +8.6pp | -15.3% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $5.7M +93.9% | $2.9M +48966.7% | $6.0K -100.0% | $13.1M +161.2% | -$21.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | $141.9M +101.2% | $70.5M -61.9% | $185.3M +157.6% | -$321.8M -3.8% | -$310.1M | $4.9B | $4.8B | $4.7B |
| Net Margin | 30.2% +18.6pp | 11.6% -10.9pp | 22.6% +68.9pp | -46.3% +38.4pp | -84.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +564.7% | $0 -91.6% | $1 +133.2% | -$2 +21.3% | -$3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +565.7% | $0 -91.0% | $1 +131.2% | -$2 +21.3% | -$3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $175.5M +4.2% | $168.4M +5.4% | $159.9M +3.5% | $154.5M +25.7% | $122.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $175.7M +4.1% | $168.8M -0.5% | $169.7M +9.9% | $154.5M +25.7% | $122.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
EPR Properties
NYSE:EPR
$4.52B
National Storage Affiliates Trust
NYSE:NSA
$3.55B
Curbline Properties Corp.
NYSE:CURB
$3.20B
Urban Edge Properties
NYSE:UE
$2.89B
InvenTrust Properties Corp.
NYSE:IVT
$2.77B
Pebblebrook Hotel Trust
NYSE:PEB
$2.13B
Douglas Emmett, Inc.
NYSE:DEI
$2.10B
Ellington Financial Inc.
NYSE:EFC
$1.34B
MFA Financial, Inc.
NYSE:MFA
$967.85M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DBRG generate?
DigitalBridge Group, Inc. (DBRG) reported $470.13M of revenue in fiscal 2025.
Is DBRG profitable?
DigitalBridge Group, Inc. (DBRG) reported $141.87M of net income, with a net margin of 30.2%.
Explore More
Continue the stock analysis
Jump to another research area for this company.