Pebblebrook Hotel Trust
Real EstateNYSE:PEB · New York Stock Exchange
+$0.45 today
Vol 2.67M · Avg 2.39M
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
$1.5B of revenue converted into -$52.1M of net income for the selected period. Gross margin is 17.1% and net margin is -3.6%, showing how much revenue survives after costs and taxes. EPS is $-0.79, 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 | $1.5B +1.5% | $1.5B +2.3% | $1.4B +2.0% | $1.4B +89.9% | $733.0M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $1.6B +44.8% | $1.1B +2.0% | $1.1B +5.6% | $1.0B +66.0% | $608.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | -$98.7M -127.0% | $366.1M +3.3% | $354.3M -7.3% | $382.3M +206.3% | $124.8M | $8.9B | $7.6B | $6.2B |
| Gross Margin | -6.7% -31.9pp | 25.2% +0.2pp | 24.9% -2.5pp | 27.5% +10.4pp | 17.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $49.5M +2.9% | $48.1M +7.4% | $44.8M +14.3% | $39.2M +2.7% | $38.2M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$174.0M -161.7% | $282.1M -10.9% | $316.5M -13.9% | $367.6M +71.3% | $214.6M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $227.7M -0.8% | $229.5M -4.6% | $240.6M +0.4% | $239.6M +6.8% | $224.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $275.1M -10.2% | $306.4M +11.6% | $274.6M +15.2% | $238.4M +91.0% | $124.8M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 18.6% -2.4pp | 21.1% +1.7pp | 19.3% +2.2pp | 17.1% +0.1pp | 17.0% | 5.6% | 46.3% | 42.0% |
| Operating Income | $75.2M -10.4% | $84.0M +122.2% | $37.8M +156.8% | $14.7M +116.4% | -$89.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 5.1% -0.7pp | 5.8% +3.1pp | 2.7% +1.6pp | 1.1% +13.3pp | -12.2% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $316.0K | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $103.3M +0.8% | $102.5M -4.7% | $107.6M +28.8% | $83.5M -3.9% | $86.9M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$131.2M -19.7% | -$109.6M +1.6% | -$111.4M -12.1% | -$99.4M -3.0% | -$96.5M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$55.9M -118.4% | -$25.6M +65.2% | -$73.6M +13.1% | -$84.7M +54.5% | -$186.3M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -3.8% -2.0pp | -1.8% +3.4pp | -5.2% +0.9pp | -6.1% +19.3pp | -25.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $6.3M +124.5% | -$25.6M -4012.7% | $655.0K +136.5% | $277.0K +354.1% | $61.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$65.8M -1451.4% | -$4.2M +94.6% | -$78.0M +10.5% | -$87.2M +52.8% | -$184.9M | $4.9B | $4.8B | $4.7B |
| Net Margin | -4.5% -4.2pp | -0.3% +5.2pp | -5.5% +0.8pp | -6.3% +19.0pp | -25.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 -130.8% | -$0 +58.1% | -$1 +2.1% | -$1 +47.2% | -$2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 -130.8% | -$0 +58.1% | -$1 +2.1% | -$1 +47.2% | -$2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $117.0M -2.3% | $119.8M -1.7% | $121.8M -6.6% | $130.5M -0.3% | $130.8M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $117.0M -2.3% | $119.8M -1.7% | $121.8M -6.6% | $130.5M -0.3% | $130.8M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
DiamondRock Hospitality Company
NASDAQ:DRH
$2.44B
Xenia Hotels & Resorts, Inc.
NYSE:XHR
$1.79B
RLJ Lodging Trust
NYSE:RLJ
$1.67B
Sila Realty Trust, Inc.
NYSE:SILA
$1.67B
UMH Properties, Inc.
NYSE:UMH
$1.30B
Empire State Realty Trust, Inc.
NYSE:ESRT
$932.74M
JBG SMITH Properties
NYSE:JBGS
$857.53M
Chatham Lodging Trust
NYSE:CLDT
$600.32M
KKR Real Estate Finance Trust Inc.
NYSE:KREF
$464.89M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does PEB generate?
Pebblebrook Hotel Trust (PEB) reported $1.48B of revenue in fiscal 2025.
Is PEB profitable?
Pebblebrook Hotel Trust (PEB) reported -$65,811,000.00 of net income, with a net margin of -4.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.