JBG SMITH Properties
Real EstateNYSE:JBGS · New York Stock Exchange
+$0.26 today
Vol 0.37M · Avg 0.61M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$505.5M of revenue converted into -$112.0M of net income for the selected period. Gross margin is -27.4% and net margin is -22.2%, showing how much revenue survives after costs and taxes. EPS is $-1.87, 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 | $498.6M -8.9% | $547.3M -9.4% | $604.2M -0.3% | $605.8M -4.5% | $634.4M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $570.7M +108.7% | $273.5M -5.9% | $290.7M -5.2% | $306.7M -6.7% | $328.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | -$72.1M -126.3% | $273.8M -12.7% | $313.5M +4.8% | $299.1M -2.2% | $305.7M | $8.9B | $7.6B | $6.2B |
| Gross Margin | -14.5% -64.5pp | 50.0% -1.9pp | 51.9% +2.5pp | 49.4% +1.2pp | 48.2% | 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% | $58.8M +6.1% | $55.4M -13.0% | $63.7M -9.2% | $70.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$65.7M -124.6% | $267.0M +0.5% | $265.6M -4.3% | $277.4M -9.5% | $306.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $190.1M -8.7% | $208.2M -3.5% | $215.6M -1.0% | $217.8M -9.4% | $240.5M | $374.2M | $1.2B | $631.8M |
| EBITDA | $169.8M -20.8% | $214.4M -0.1% | $214.7M -45.9% | $396.5M +81.7% | $218.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 34.1% -5.1pp | 39.2% +3.6pp | 35.5% -29.9pp | 65.5% +31.0pp | 34.4% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$6.4M -202.8% | $6.3M -86.9% | $48.0M +121.2% | $21.7M +3175.5% | -$705.0K | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -1.3% -2.4pp | 1.1% -6.8pp | 7.9% +4.4pp | 3.6% +3.7pp | -0.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 +100.0% | -$5.8M -196.8% | $6.0M +87.6% | $3.2M -63.8% | $8.8M | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $151.7M +30.1% | $116.6M +28.0% | $91.1M +19.9% | $75.9M +11.7% | $68.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$165.5M +10.0% | -$183.9M -31.4% | -$140.0M -278.1% | $78.6M +191.9% | -$85.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$171.9M +2.9% | -$177.0M -92.4% | -$92.0M -191.8% | $100.3M +216.3% | -$86.2M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -34.5% -2.1pp | -32.3% -17.1pp | -15.2% -31.8pp | 16.5% +30.1pp | -13.6% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$3.8M -602.6% | $762.0K +357.4% | -$296.0K -123.4% | $1.3M -64.3% | $3.5M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$139.1M +3.1% | -$143.5M -79.5% | -$80.0M -193.7% | $85.4M +207.7% | -$79.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | -27.9% -1.7pp | -26.2% -13.0pp | -13.2% -27.3pp | 14.1% +26.6pp | -12.5% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$2 -26.7% | -$2 -111.5% | -$1 -211.4% | $1 +211.1% | -$1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$2 -26.7% | -$2 -111.5% | -$1 -211.4% | $1 +211.1% | -$1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $67.4M -23.7% | $88.3M -16.0% | $105.1M -11.7% | $119.0M -9.0% | $130.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $67.4M -23.7% | $88.3M -16.0% | $105.1M -11.7% | $119.0M -9.0% | $130.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Pebblebrook Hotel Trust
NYSE:PEB
$2.06B
Anywhere Real Estate Inc.
HOUS
$1.98B
RLJ Lodging Trust
NYSE:RLJ
$1.67B
Alexander & Baldwin, Inc.
ALEX
$1.52B
American Assets Trust, Inc.
NYSE:AAT
$1.50B
Piedmont Office Realty Trust, Inc.
NYSE:PDM
$1.14B
Hudson Pacific Properties, Inc.
NYSE:HPP
$829.36M
City Office REIT, Inc.
CIO
$282.14M
Elme Communities
NYSE:ELME
$180.38M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does JBGS generate?
JBG SMITH Properties (JBGS) reported $498.60M of revenue in fiscal 2025.
Is JBGS profitable?
JBG SMITH Properties (JBGS) reported -$139,063,000.00 of net income, with a net margin of -27.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.