STAG Industrial, Inc.
NYSE:STAG · New York Stock Exchange
+$0.28 today
Vol 1.67M · Avg 1.26M
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:STAG · Revenue to Net Income
Key Ratios
Analysis
$863.8M of revenue converted into $244.1M of net income for the selected period. Gross margin is 62.2% and net margin is 28.1%, showing how much revenue survives after costs and taxes. EPS is $1.29, 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 | $845.2M +10.1% | $767.4M +8.4% | $707.8M +7.7% | $657.3M +16.9% | $562.2M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $326.7M +111.0% | $154.8M +10.9% | $139.6M +11.1% | $125.7M +16.4% | $108.0M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $518.4M -15.4% | $612.6M +7.8% | $568.2M +6.9% | $531.6M +17.1% | $454.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 61.3% -18.5pp | 79.8% -0.5pp | 80.3% -0.6pp | 80.9% +0.1pp | 80.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $51.9M +5.6% | $49.2M +3.6% | $47.5M +1.1% | $47.0M -3.4% | $48.6M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $200.1M -41.5% | $342.3M +5.0% | $325.9M +1.2% | $322.0M +12.1% | $287.3M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $301.8M +3.0% | $293.1M +5.3% | $278.4M +1.2% | $275.0M +14.2% | $240.8M | $374.2M | $1.2B | $631.8M |
| EBITDA | $718.2M +19.8% | $599.5M +5.1% | $570.2M +6.5% | $535.3M +6.9% | $500.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 85.0% +6.9pp | 78.1% -2.4pp | 80.6% -0.9pp | 81.4% -7.6pp | 89.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | $318.3M +17.8% | $270.3M +11.5% | $242.3M +15.6% | $209.6M +25.7% | $166.8M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 37.7% +2.4pp | 35.2% +1.0pp | 34.2% +2.3pp | 31.9% +2.2pp | 29.7% | 16.6% | 24.1% | 22.0% |
| Interest Income | $380.0K +763.6% | $44.0K -35.3% | $68.0K -34.0% | $103.0K -14.9% | $121.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $137.2M +21.2% | $113.2M +19.7% | $94.6M +21.2% | $78.0M +22.9% | $63.5M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$39.1M +49.3% | -$77.0M -70.8% | -$45.1M -64.5% | -$27.4M -192.6% | $29.6M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $279.3M +44.5% | $193.3M -2.0% | $197.2M +8.2% | $182.2M -7.2% | $196.4M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 33.0% +7.9pp | 25.2% -2.7pp | 27.9% +0.1pp | 27.7% -7.2pp | 34.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | $273.5M +44.5% | $189.2M -1.9% | $192.8M +8.1% | $178.3M -7.3% | $192.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 32.4% +7.7pp | 24.7% -2.6pp | 27.2% +0.1pp | 27.1% -7.1pp | 34.2% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $1 +40.4% | $1 -2.8% | $1 +7.0% | $1 -13.0% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $1 +40.4% | $1 -2.8% | $1 +7.0% | $1 -13.0% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $187.8M +3.1% | $182.2M +1.1% | $180.2M +0.8% | $178.8M +9.4% | $163.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $188.2M +3.2% | $182.4M +1.0% | $180.6M +0.9% | $178.9M +9.0% | $164.1M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
EastGroup Properties, Inc.
NYSE:EGP
$10.70B
CareTrust REIT, Inc.
NYSE:CTRE
$8.61B
First Industrial Realty Trust, Inc.
NYSE:FR
$8.15B
Rexford Industrial Realty, Inc.
NYSE:REXR
$7.63B
Vornado Realty Trust
NYSE:VNO
$7.05B
Terreno Realty Corporation
NYSE:TRNO
$6.80B
Essential Properties Realty Trust, Inc.
NYSE:EPRT
$6.43B
Starwood Property Trust, Inc.
NYSE:STWD
$6.24B
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does STAG generate?
STAG Industrial, Inc. (STAG) reported $845.18M of revenue in fiscal 2025.
Is STAG profitable?
STAG Industrial, Inc. (STAG) reported $273.48M of net income, with a net margin of 32.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.