VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
BDNBrandywine Realty Trust
$3.28$570M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksBDNFinancials

Brandywine Realty Trust (BDN) Financials

30Y historyFree accessUpdated daily

Revenue growth of 4.5% in 2026Q1 remains inconsistent, while the reported 91.1% NOI margin warrants scrutiny as it deviates sharply from the 60.8% to 64.9% range seen in previous periods.

BDN Income Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Revenue489.94M484.45M505.52M514.65M506.1M486.82M534.85M580.42M544.35M520.49M525.46M602.63M596.98M562.21M535.68M538.57M540.43M575.06M580.93M622.9M662.8M391.46M323.59M305.66M296.73M310.82M287.08M283.22M192.86M61.06M10.03M
Revenue Growth %-2.12%-4.17%-1.77%1.69%3.96%-8.98%-7.85%6.63%4.58%-0.95%-12.81%0.95%6.18%4.95%-0.54%-0.34%-6.02%-1.01%-6.74%-6.02%69.32%20.97%5.87%3.01%-4.53%8.27%1.36%46.85%215.85%508.77%173.6%
Property Operating Expenses146.15M538.05M187.33M189.95M194.4M188.31M205.46M225.85M218.02M206M209.45M238.09M235.97M221.77M210.85M233.81M230.46M230.26M224.6M238.77M82.21M39.41M31.06M025.85M000000
Net Operating Income (NOI)343.79M-53.6M318.19M324.7M311.7M298.51M329.4M354.57M326.32M314.49M316.01M364.54M361.02M340.44M324.83M304.76M309.97M344.8M356.33M384.13M580.59M352.05M292.53M305.66M270.88M310.82M287.08M283.22M192.86M61.06M10.03M
NOI Margin %70.17%-11.06%62.94%63.09%61.59%61.32%61.59%61.09%59.95%60.42%60.14%60.49%60.47%60.55%60.64%56.59%57.36%59.96%61.34%61.67%87.6%89.93%90.4%100%91.29%100%100%100%100%100%100%
Operating Expenses262.57M-134.4M263.31M346.29M191.97M205.21M-71.09M239.78M202.06M207.9M216.27M248.44M235.35M224.65M213.79M227.53M226.65M226.68M233.29M251.16M534.51M265.88M191.95M152.94M155.83M201.68M175.18M178.13M118.95M38.69M7.37M
G&A Expenses37.1M42.03M42.78M34.86M35.01M30.15M30.29M32.16M27.8M28.54M26.6M29.41M26.78M27.63M25.41M24.6M23.31M20.82M23M28.18M29.64M17.98M15.1M14.46M14.8M15.18M4.25M1.8M1.71M659K1.13M
EBITDA167.15M257.23M233.05M167.22M297.71M271.4M588.77M324.79M232.71M315.79M248.9M335.14M332.47M312.81M303.53M311.92M305.47M327.01M328.95M364.36M390.57M219.19M187.57M182.46M179.33M187.13M185.08M177.54M121.92M37.96M5.5M
EBITDA Margin %34.12%53.1%46.1%32.49%58.83%55.75%110.08%55.96%42.75%60.67%47.37%55.61%55.69%55.64%56.66%57.92%56.52%56.87%56.62%58.49%58.93%55.99%57.97%59.69%60.43%60.2%64.47%62.69%63.21%62.16%54.8%
Depreciation & Amortization172.9M176.43M178.17M188.8M177.98M178.1M188.28M210M176M180.32M189.68M219.03M208.57M197.02M192.5M217.68M212.78M208.59M205.91M231.39M264.05M111.89M79.9M60.59M57.6M84.58M73.17M72.45M48M15.59M2.84M
D&A / Revenue %35.29%36.42%35.24%36.68%35.17%36.59%35.2%36.18%32.33%34.64%36.1%36.35%34.94%35.04%35.93%40.42%39.37%36.27%35.44%37.15%39.84%28.58%24.69%19.82%19.41%27.21%25.49%25.58%24.89%25.53%28.28%
Operating Income-5.74M80.8M54.88M-21.58M119.73M93.3M400.49M114.79M56.71M135.47M59.23M116.11M123.9M115.79M111.04M94.24M92.69M118.42M123.04M132.96M126.52M107.31M107.67M121.87M121.73M102.55M111.9M105.09M73.91M22.37M2.66M
Operating Margin %-1.17%16.68%10.86%-4.19%23.66%19.16%74.88%19.78%10.42%26.03%11.27%19.27%20.76%20.6%20.73%17.5%17.15%20.59%21.18%21.35%19.09%27.41%33.27%39.87%41.02%32.99%38.98%37.1%38.33%36.63%26.52%
Interest Expense2M140.07M121.31M99.83M71.86M65.45M76.81M84.28M80.7M84.32M88.08M116.51M130.62M127.58M140M136.4M136.41M141.6M152.1M161.67M175.78M0000000000
Interest Coverage--0.28x-0.62x-0.98x1.75x1.19x5.00x1.41x2.68x2.43x1.46x1.00x1.05x1.31x0.73x0.82x0.73x1.04x1.00x0.82x0.70x----------
Non-Operating Income37.42M119.48M130.05M75.92M-6.17M15.43M16.57M-4.04M-159.88M-69.4M-69.36M-51.87M-12.74M-50.77M8.35M-6.13M1.27M-28.83M-28.39M03.15M0-191.95M-138.48M-316.02M-164.5M-308.17M-318.79M-96.28M0-13.84M
Pretax Income-200.47M-178.75M-196.47M-197.33M54.05M12.41M307.1M34.54M135.9M121.23M40.5M-30.74M6.02M38.98M-30.15M-13.23M-29.64M5.34M43.48M56.45M10.48M42.77M60.3M85.81M62.98M100.47M0109.29M74.11M00
Pretax Margin %-40.92%-36.9%-38.87%-38.34%10.68%2.55%57.42%5.95%24.96%23.29%7.71%-5.1%1.01%6.93%-5.63%-2.46%-5.48%0.93%7.48%9.06%1.58%10.92%18.64%28.07%21.23%32.32%0%38.59%38.43%0%0%
Income Tax110K112K14K72K55K47K-224K12K423K-628K0142.54M140.32M164.24M110.67M126.45M125.38M114.47M87.79M92.64M117.81M64.54M47.37M47.39M71.91M75.43M59.74M72.24M42.38M7.37M2.82M
Effective Tax Rate %-0.05%-0.06%-0.01%-0.04%0.1%0.38%-0.07%0.03%0.31%-0.52%0%-463.71%2329.28%421.31%-367.02%-955.62%-423.04%2143.96%201.9%164.1%1123.94%150.91%78.55%55.22%114.17%75.07%-66.1%57.18%--
Net Income-200.81M-179.48M-195.91M-196.79M53.82M12.29M305.53M34.27M134.52M115.31M40.19M-30.4M6.97M42.78M6.59M-4.5M-17.07M8.03M37.22M56.45M10.48M40.57M60.3M86.68M62.98M33.72M52.16M34.61M33.02M15M-200K
Net Margin %-40.99%-37.05%-38.75%-38.24%10.64%2.52%57.12%5.9%24.71%22.15%7.65%-5.04%1.17%7.61%1.23%-0.84%-3.16%1.4%6.41%9.06%1.58%10.36%18.64%28.36%21.23%10.85%18.17%12.22%17.12%24.57%-1.99%
Net Income Growth %2.85%8.39%0.45%-465.62%337.99%-95.98%791.61%-74.53%16.66%186.91%232.2%-535.86%-83.69%548.63%246.59%73.65%-312.76%-78.44%-34.07%438.57%-74.16%-32.72%-30.43%37.62%86.77%-35.35%50.72%4.79%120.15%7600.5%75.73%
Funds From Operations (FFO)-27.91M-3.05M-17.74M-7.99M231.81M190.39M493.81M244.27M310.52M295.63M229.87M188.63M215.54M239.8M199.09M213.18M195.7M216.62M243.12M287.85M274.53M152.46M140.21M147.27M120.58M118.3M125.33M107.06M81.03M30.59M2.64M
FFO Margin %-5.7%-0.63%-3.51%-1.55%45.8%39.11%92.33%42.09%57.04%56.8%43.75%31.3%36.11%42.65%37.17%39.58%36.21%37.67%41.85%46.21%41.42%38.95%43.33%48.18%40.64%38.06%43.66%37.8%42.01%50.1%26.28%
FFO Growth %-343.36%82.81%-121.96%-103.45%21.75%-61.44%102.16%-21.33%5.04%28.61%21.86%-12.49%-10.11%20.45%-6.61%8.93%-9.65%-10.9%-15.54%4.85%80.07%8.74%-4.8%22.13%1.93%-5.61%17.07%32.13%164.88%1060.47%356.06%
FFO per Share-0.16-0.02-0.10-0.051.351.112.871.381.761.671.311.061.301.551.391.571.491.942.783.303.052.722.933.893.283.093.492.872.233.350.38
FFO Payout Ratio %-239.51%-3049.9%-588.98%-1554.74%56.39%68.41%26.56%54.91%41.5%39.34%50.74%60.61%49.08%40.6%48.23%42.01%44.63%31.81%67%56.41%55.04%69.93%64.52%53.48%62.22%61.31%55.06%58.98%63.48%59.07%19.35%
EPS (Diluted)-1.16-1.03-1.14-1.150.310.071.770.190.750.650.19-0.21-0.000.23-0.06-0.10-0.190.070.410.560.030.621.151.431.390.571.120.800.890.95-0.02
EPS Growth %4.17%9.65%0.87%-470.97%349.93%-96.11%831.58%-74.67%15.38%242.11%190.48%--100.7%483.33%40%47.37%-367.98%-82.71%-26.79%1766.67%-95.16%-46.09%-19.58%2.88%143.86%-49.11%40%-10.11%-6.32%4212.55%98.25%
EPS (Basic)--1.03-1.14-1.150.310.071.770.190.750.660.19-0.21-0.000.23-0.06-0.10-0.190.070.410.560.030.621.151.431.400.571.120.800.900.50-0.02
Diluted Shares Outstanding173.76M173.46M172.53M171.96M172.33M172.27M172.32M176.69M176.87M176.81M176.01M178.16M166.2M154.41M143.26M135.44M131.74M111.9M87.58M87.32M90.07M56.1M47.9M37.88M36.75M38.27M35.94M37.27M36.32M9.14M7.01M

Key Metrics

Growth RegimeMixed
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowDeteriorating
Top Statement Risk

Refinancing and liquidity constraints

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Revenue Growth Amidst Portfolio Volatility

According to the latest quarterly data, Brandywine reported revenue of $127.0 million in 2026Q1, reflecting a 4.5% growth rate, yet this follows a period of inconsistent performance where revenue fluctuated between $120.6 million and $131.8 million over the preceding ten quarters, suggesting underlying instability in core leasing.

The recent uptick in revenue appears to be a departure from the previous trend of contraction, though it remains unclear if this represents sustainable organic growth or the impact of specific lease commencements. Investors should monitor whether this trajectory can be maintained given the competitive pressures within the Philadelphia CBD and the ongoing transition of the portfolio toward life science assets.

NOI Margin Expansion Requires Scrutiny

As reported in financial statements, the company achieved a 91.1% NOI margin in 2026Q1, a significant outlier compared to the 60.8% to 64.9% range observed throughout 2024 and 2025, which warrants further investigation into whether this reflects structural efficiency or non-recurring accounting adjustments to property-level operating expenses.

While the sharp margin expansion appears positive on the surface, the historical volatility in property-level profitability suggests that operating expenses remain difficult to control. The reliance on high-cost urban assets implies that any sustained margin improvement must be driven by significant rent growth rather than simple cost-cutting measures.

FFO Volatility Undermines Earnings Reliability

Based on reported figures, FFO per share reached $0.00 in 2026Q1, highlighting a persistent struggle to generate consistent operational earnings, as evidenced by the extreme swings from a $0.43 per share profit in 2024Q2 to a $0.70 per share loss in 2024Q3, indicating significant earnings quality concerns.

The erratic nature of FFO suggests that the company's core operations are highly sensitive to non-recurring items and interest expense fluctuations. The inability to maintain positive FFO per share in most periods raises questions regarding the sustainability of the current dividend and the company's ability to fund its development pipeline through internal cash flow.

Negative AFFO Signals Cash Burn

Data from recent filings reveals that AFFO has remained consistently negative or near-zero, with a $19.8 million deficit in 2025Q4 and a $161.2 million deficit in 2024Q3, suggesting that the company is effectively burning cash after accounting for necessary recurring capital expenditures and leasing commissions.

This persistent negative AFFO indicates that the company's capital requirements for maintaining its office portfolio and funding tenant improvements are outpacing its cash-generating capacity. Investors should be wary of this trend, as it implies a reliance on external financing or asset sales to cover basic operational and maintenance obligations.

BDN — Frequently Asked Questions

Quick answers to the most common questions about buying BDN stock.

What was Brandywine Realty Trust's (BDN) revenue in 2025?

For fiscal year 2025, Brandywine Realty Trust (BDN) reported total revenue of $484.5M. This represents a 4730.0% increase compared to $10.0M in 1996.

Is Brandywine Realty Trust (BDN) profitable?

Brandywine Realty Trust (BDN) reported a net loss of $179.5M for the fiscal year ending 2025.

What is Brandywine Realty Trust's operating profit margin?

Brandywine Realty Trust (BDN) reported an operating income of $80.8M, resulting in an operating profit margin of 16.7%. This margin reflects the operational efficiency of the business before interest and taxes.

What is Brandywine Realty Trust's gross profit and gross margin?

Brandywine Realty Trust (BDN) generated $-53.6M in gross profit for the year, representing a gross profit margin of -11.1%. This demonstrates the company's core pricing power and production efficiency.