Revenue contracted sharply by 59.8% year-over-year in 2026Q2 to $158.1M, with NOI margin swinging from 20.4% to 100.0% due to portfolio shrinkage and credit provisions, while FFO per share turned positive at $0.35 in 2025Q4 after negative readings in 2024.
Blackstone Mortgage Trust, Inc. (BXMT) annual income statement — 30-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Revenue | 1.3B | 1.52B | 1.77B | 2.01B | 1.32B | 847.73M | 775.79M | 882.87M | 756.67M | 537.08M | 497.18M | 410.63M | 184.77M | 53.16M | 40.94M | 132.28M | 173.74M | 125.03M | 209.52M | 264.83M | 181.16M | 104.83M | 54.8M | 38M | 39.03M | 52.42M | 57.48M | 68.2M | 46.6M | 5.8M | 3.7M |
| Revenue Growth % | -17.84% | -13.96% | -12.18% | 52.6% | 55.6% | 9.27% | -12.13% | 16.68% | 40.89% | 8.03% | 21.08% | 122.24% | 247.54% | 29.86% | -69.05% | -23.86% | 38.96% | -40.33% | -20.89% | 46.18% | 72.82% | 91.29% | 44.22% | -2.65% | -25.54% | -8.8% | -15.72% | 46.35% | 703.45% | 56.76% | 32.14% |
| Property Operating Expenses | 493.39M | 351.97M | 119.06M | 119.09M | 110.29M | 88.47M | 77.92M | 78.44M | 74.83M | 54.84M | 55.96M | 42.89M | 19.49M | 5.94M | 0 | 0 | 20K | 71K | 179K | 1.81M | 3.15M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Operating Income (NOI) | 806.82M | 1.17B | 1.65B | 1.89B | 1.21B | 759.26M | 697.88M | 804.44M | 681.84M | 482.24M | 441.22M | 367.75M | 165.28M | 47.23M | 40.94M | 132.28M | 173.72M | 124.96M | 209.34M | 263.02M | 178.02M | 104.83M | 54.8M | 38M | 39.03M | 52.42M | 57.48M | 68.2M | 46.6M | 5.8M | 3.7M |
| NOI Margin % | 62.05% | 76.86% | 93.27% | 94.08% | 91.64% | 89.56% | 89.96% | 91.12% | 90.11% | 89.79% | 88.74% | 89.56% | 89.45% | 88.83% | 100% | 100% | 99.99% | 99.94% | 99.91% | 99.32% | 98.26% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% | 100% |
| Operating Expenses | 40.06M | 79.29M | 559.73M | 275.5M | 243.75M | 3.26M | 214.02M | 497.55M | 395.72M | 263.96M | 197.77M | 167.15M | 83.68M | 20.98M | -39.54M | 120.84M | 291.34M | 584.25M | 154.62M | 192.33M | 127.59M | 0 | 0 | 38M | -8.37M | 68K | 6.75M | 10.4M | 3.9M | 5.8M | 3.7M |
| G&A Expenses | 43.71M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.32M | 14M | 15.38M | 15.44M | 17.3M | 17M | 9.5M | 1.5M |
| EBITDA | 826.44M | 1.16B | 1.1B | 1.62B | 964.96M | 762.92M | 483.86M | 766.68M | 646.33M | 451.87M | 428.21M | 364.8M | 170.16M | 44.57M | 320.52M | 351.84M | -117.6M | -459.22M | 54.9M | 72.5M | 53.58M | 82.89M | 19.43M | 23.8M | 29.3M | 50.55M | 62.45M | 77.9M | 52.3M | -2M | 200K |
| EBITDA Margin % | 63.56% | 76.17% | 62.14% | 80.63% | 73.15% | 90% | 62.37% | 86.84% | 85.42% | 84.13% | 86.13% | 88.84% | 92.09% | 83.84% | 782.93% | 265.99% | -67.69% | -367.29% | 26.2% | 27.38% | 29.57% | 79.07% | 35.46% | 62.62% | 75.05% | 96.42% | 108.65% | 114.22% | 112.23% | -34.48% | 5.41% |
| Depreciation & Amortization | 35.92M | 68.84M | 9.41M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20K | 71K | 179K | 1.81M | 3.15M | 1.11M | 1.1M | -220K | -1.37M | -1.94M | -1.78M | -700K | 1.8M | 100K | 100K |
| D&A / Revenue % | 2.76% | 4.53% | 0.53% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0.01% | 0.06% | 0.09% | 0.68% | 1.74% | 1.06% | 2.01% | -0.58% | -3.52% | -3.71% | -3.1% | -1.03% | 3.86% | 1.72% | 2.7% |
| Operating Income | 623.61M | 1.09B | 1.09B | 1.62B | 965.06M | 756M | 483.86M | 306.89M | 286.12M | 218.28M | 243.45M | 200.59M | 81.59M | 26.25M | 80.48M | 11.44M | -117.62M | -459.29M | 54.72M | 70.69M | 50.43M | 81.78M | 18.33M | 24.02M | 30.67M | 52.49M | 64.23M | 78.6M | 50.5M | -2.1M | 100K |
| Operating Margin % | 47.96% | 71.65% | 61.6% | 80.4% | 73.16% | 89.18% | 62.37% | 34.76% | 37.81% | 40.64% | 48.97% | 48.85% | 44.16% | 49.37% | 196.59% | 8.65% | -67.7% | -367.34% | 26.12% | 26.69% | 27.84% | 78.01% | 33.45% | 63.2% | 78.57% | 100.13% | 111.75% | 115.25% | 108.37% | -36.21% | 2.7% |
| Interest Expense | 4M | 988.95M | 1.29B | 1.37B | 710.9M | 340.22M | 347.47M | 458.5M | 359.63M | 234.87M | 184.27M | 152.42M | 69.14M | 18.02M | 38.14M | 96.97M | 123.96M | 79.79M | 129.66M | 162.38M | 104.61M | 37.23M | 20.14M | 9.85M | 17.97M | 26.24M | 36.71M | 39.5M | 27.7M | 2.2M | 500K |
| Interest Coverage | - | 1.11x | 0.85x | 1.19x | 1.36x | 2.24x | 1.39x | 1.67x | 1.80x | 1.92x | 2.32x | 2.39x | 2.46x | 2.47x | 8.40x | 3.63x | -0.48x | -6.23x | 0.57x | 1.52x | 1.49x | 2.20x | 0.91x | 0.02x | 0.08x | 0.07x | 0.05x | 0.02x | -0.05x | -0.05x | -0.20x |
| Non-Operating Income | -178.1M | -8.31M | -2.6M | -4.62M | 96K | -6.92M | 0 | -459.8M | -360.21M | -233.59M | -184.76M | -164.21M | -88.56M | -18.33M | -240.04M | -340.4M | -58.34M | 38.05M | -19.3M | -175.34M | -105.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5M | 0 | 100K |
| Pretax Income | 21.14M | 113.34M | -199.46M | 255.26M | 254.06M | 422.7M | 140.74M | 306.89M | 286.12M | 218.28M | 246.64M | 212.39M | 101.01M | 26.42M | 282.39M | 254.87M | -183.24M | -577.13M | -55.65M | 83.66M | 51.33M | 44.32M | 21.52M | 14.17M | 12.7M | 26.25M | 27.52M | 39.1M | 22.8M | -4.5M | 0 |
| Pretax Margin % | 1.63% | 7.45% | -11.28% | 12.68% | 19.26% | 49.86% | 18.14% | 34.76% | 37.81% | 40.64% | 49.61% | 51.72% | 54.67% | 49.69% | 689.78% | 192.68% | -105.47% | -461.59% | -26.56% | 31.59% | 28.33% | 42.28% | 39.28% | 37.29% | 32.54% | 50.08% | 47.88% | 57.33% | 48.93% | -77.59% | 0% |
| Income Tax | 5.71M | 3.67M | 2.37M | 5.36M | 3M | 423K | 323K | -506K | 308K | 314K | 196K | 504K | 518K | 995K | 174K | 2.55M | 2.1M | -694K | 1.89M | -706K | -2.73M | 213K | -451K | 646K | 22.44M | 16.88M | 17.76M | 22M | 9.4M | 100K | 500K |
| Effective Tax Rate % | 27% | 3.24% | -1.19% | 2.1% | 1.18% | 0.1% | 0.23% | -0.16% | 0.11% | 0.14% | 0.08% | 0.24% | 0.51% | 3.77% | 0.06% | 1% | -1.15% | 0.12% | -3.4% | -0.84% | -5.33% | 0.48% | -2.1% | 4.56% | 176.68% | 64.31% | 64.53% | 56.27% | 41.23% | -2.22% | - |
| Net Income | 15.44M | 109.57M | -204.09M | 246.56M | 248.64M | 419.19M | 137.67M | 305.57M | 285.08M | 217.63M | 238.3M | 196.83M | 90.05M | 15.03M | 181.29M | 258.14M | -185.34M | -576.44M | -57.54M | 84.37M | 54.07M | 44.11M | 21.98M | 13.53M | -9.74M | 9.37M | 9.76M | 17.1M | 13.4M | -4.6M | -400K |
| Net Margin % | 1.19% | 7.2% | -11.54% | 12.25% | 18.85% | 49.45% | 17.75% | 34.61% | 37.68% | 40.52% | 47.93% | 47.93% | 48.73% | 28.27% | 442.84% | 195.15% | -106.68% | -461.04% | -27.46% | 31.86% | 29.84% | 42.08% | 40.1% | 35.59% | -24.95% | 17.87% | 16.98% | 25.07% | 28.76% | -79.31% | -10.81% |
| Net Income Growth % | 222.71% | 153.69% | -182.78% | -0.84% | -40.69% | 204.49% | -54.95% | 7.19% | 30.99% | -8.67% | 21.07% | 118.59% | 499.02% | -91.71% | -29.77% | 239.28% | 67.85% | -901.84% | -168.2% | 56.04% | 22.57% | 100.72% | 62.48% | 238.89% | -203.93% | -4.01% | -42.92% | 27.61% | 391.3% | -1050% | 85.71% |
| Funds From Operations (FFO) | 277.75M | 178.41M | -194.68M | 246.56M | 166.89M | 350.29M | 80.83M | 247.64M | 285.08M | 217.63M | 197.95M | 160.78M | 70.26M | 15.03M | 181.29M | 258.14M | -185.32M | -576.37M | -57.36M | 86.18M | 57.21M | 45.23M | 23.08M | 13.3M | -11.11M | 7.43M | 7.98M | 16.4M | 15.2M | -4.5M | -300K |
| FFO Margin % | 21.36% | 11.73% | -11.01% | 12.25% | 12.65% | 41.32% | 10.42% | 28.05% | 37.68% | 40.52% | 39.82% | 39.15% | 38.03% | 28.27% | 442.84% | 195.15% | -106.67% | -460.98% | -27.38% | 32.54% | 31.58% | 43.14% | 42.11% | 35.01% | -28.46% | 14.17% | 13.88% | 24.05% | 32.62% | -77.59% | -8.11% |
| FFO Growth % | 275.35% | 191.64% | - | - | -52.36% | 333.39% | -67.36% | - | - | - | 23.12% | 128.83% | - | - | - | - | 67.85% | -904.84% | -166.56% | 50.63% | 26.51% | 95.98% | 73.44% | 219.75% | -249.62% | -6.94% | -51.34% | 7.89% | 437.78% | -1400% | 85.71% |
| FFO per Share | 1.64 | 1.04 | -1.12 | 1.43 | 0.98 | 2.31 | 0.57 | 1.90 | 2.50 | 2.27 | 2.10 | 1.97 | 1.45 | 0.81 | 73.25 | 107.78 | -82.84 | -257.54 | -27.18 | 48.71 | 35.94 | 29.48 | 22.45 | 12.93 | -12.58 | 6.17 | 8.06 | 17.73 | 24.86 | -13.94 | -1.12 |
| FFO Payout Ratio % | 86.39% | 180.89% | -207.53% | 173.16% | 252.49% | 105.82% | 431.68% | 129.61% | 97.26% | 107.98% | 117.59% | 103.86% | 119.89% | 51.73% | 27.01% | 0% | 0% | 0% | -162.92% | 77.01% | 76.36% | 71.85% | 67.06% | 62.36% | 0% | 9.92% | 20.24% | 14.63% | 20.39% | -28.89% | 0% |
| EPS (Diluted) | 0.09 | 0.64 | -1.17 | 1.43 | 1.46 | 2.77 | 0.97 | 2.35 | 2.50 | 2.27 | 2.53 | 2.41 | 1.86 | 0.81 | 73.13 | 107.80 | -82.85 | -257.58 | -27.27 | 47.70 | 34.00 | 28.80 | 21.40 | 22.30 | -16.21 | 11.20 | 9.90 | 16.50 | 13.20 | -18.90 | -1.50 |
| EPS Growth % | 211.73% | 154.7% | -181.82% | -2.05% | -47.29% | 185.57% | -58.72% | -6% | 10.13% | -10.28% | 4.98% | 29.57% | 129.63% | -98.89% | -32.16% | 230.11% | 67.84% | -844.55% | -157.17% | 40.29% | 18.06% | 34.58% | -4.04% | 237.57% | -244.73% | 13.13% | -40% | 25% | 169.84% | -1160% | 83.33% |
| EPS (Basic) | - | 0.64 | -1.17 | 1.43 | 1.46 | 2.77 | 0.97 | 2.35 | 2.50 | 2.27 | 2.53 | 2.41 | 1.86 | 0.81 | 77.16 | 113.90 | -82.85 | -257.58 | -27.27 | 48.00 | 34.30 | 29.10 | 21.70 | 22.70 | -16.21 | 13.00 | 10.50 | 20.70 | 17.10 | -18.90 | -1.50 |
| Diluted Shares Outstanding | 168.96M | 170.96M | 173.78M | 172.67M | 170.63M | 151.52M | 141.8M | 130.09M | 113.86M | 95.96M | 94.17M | 81.74M | 48.39M | 18.52M | 2.48M | 2.4M | 2.24M | 2.24M | 2.11M | 1.77M | 1.59M | 1.53M | 1.03M | 1.03M | 883.42K | 1.2M | 989.63K | 925.08K | 611.52K | 322.75K | 266.67K |
Quick answers to the most common questions about buying BXMT stock.
For fiscal year 2025, Blackstone Mortgage Trust, Inc. (BXMT) reported total revenue of $1.52B. This represents a 41006.8% increase compared to $3.7M in 1996.
Blackstone Mortgage Trust, Inc. (BXMT) is profitable, generating $109.6M in net income for the fiscal year ending 2025 with a net profit margin of 7.2%.
Blackstone Mortgage Trust, Inc. (BXMT) reported an operating income of $1.09B, resulting in an operating profit margin of 71.6%. This margin reflects the operational efficiency of the business before interest and taxes.
Blackstone Mortgage Trust, Inc. (BXMT) generated $1.17B in gross profit for the year, representing a gross profit margin of 76.9%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Credit losses and portfolio contraction
Metrics are mathematically derived from official filings.
Revenue Decline Reflects Portfolio Shrinkage
BXMT's revenue fell 59.8% year-over-year in 2026Q2 to $158.1M, according to the latest quarterly report, signaling a sharp contraction in the earning asset base.
The dramatic revenue drop in 2026Q2, following a 4.0% increase in 2026Q1, suggests a significant reduction in the loan portfolio, likely due to repayments, paydowns, or asset sales. This contraction is consistent with the broader trend of declining revenue since 2024Q1, when revenue was $482.1M. The pace of decline appears to be accelerating, which may indicate a strategic deleveraging or a lack of new originations in a challenging credit environment.
NOI Margin Volatility Raises Concerns
NOI margin swung from 20.4% in 2026Q1 to 100.0% in 2026Q2, as reported in the financial statements, reflecting a sharp change in the cost structure and revenue composition.
The extreme volatility in NOI margin, from 86.0% in 2024Q4 to 20.4% in 2026Q1 and then to 100.0% in 2026Q2, is atypical for a mortgage REIT and suggests that the reported NOI may be distorted by one-time items or changes in the classification of expenses. The 100% margin in 2026Q2 implies that operating expenses were negligible, which could indicate a near-total cessation of lending activity or a shift in how costs are recognized. Investors should monitor whether this margin is sustainable or a result of non-recurring adjustments.
FFO Recovery Masks Underlying Weakness
FFO per share turned positive in 2025Q4 at $0.35, up from negative FFO in 2024Q3 and Q4, but the recovery appears fragile given the revenue contraction.
After two consecutive quarters of negative FFO in 2024, BXMT reported positive FFO in 2025, with a notable jump in 2025Q3 to $0.46 per share. However, FFO per share fell to $0.14 in 2025Q2 and then to $0.35 in 2025Q4, indicating volatility. The positive FFO may be driven by lower credit costs or gains, but the underlying revenue decline suggests that core earnings power is weakening. The dividend yield, currently around 2.5%, appears low for a mortgage REIT, which may indicate that the market is pricing in further dividend cuts or earnings deterioration.
Depreciation Distortions Minimal for Mortgage REIT
As a mortgage REIT, BXMT's depreciation charges are minimal, but the GAAP net income losses in 2026Q2 and 2024Q1 highlight the impact of credit provisions rather than real estate depreciation.
Unlike equity REITs, BXMT's business model involves holding loans, so depreciation is not a major factor. Instead, the large net income losses, such as -$81.2M in 2026Q2 and -$123.8M in 2024Q1, are likely driven by credit loss provisions or impairments on the loan portfolio. These non-cash charges can distort GAAP earnings, making FFO a more relevant metric. However, the absence of FFO data for 2026Q1 and Q2 limits the ability to assess the quality of earnings in the most recent periods.
Organic Performance Obscured by Portfolio Changes
Same-store metrics are not directly disclosed, but the revenue decline from $482.1M in 2024Q1 to $158.1M in 2026Q2 suggests a significant reduction in the income-generating asset base.
The lack of same-store data makes it difficult to isolate organic performance from portfolio changes. However, the consistent decline in revenue across most quarters indicates that the company is not growing its earning assets organically. The 59.8% year-over-year drop in 2026Q2 is particularly stark and may reflect a combination of loan repayments, defaults, and a deliberate reduction in leverage. Investors should seek clarity on the composition of the portfolio and the drivers of the revenue decline.
Earnings Quality Questioned by Revenue Collapse
The sharp revenue decline and volatile NOI margins raise questions about the sustainability of BXMT's earnings, as reported in the latest financials, and the reliability of FFO as a measure of performance.
The most significant challenge to BXMT's earnings quality is the dramatic contraction in revenue, which fell from $482.1M in 2024Q1 to $158.1M in 2026Q2. This decline, coupled with the erratic NOI margins, suggests that the company may be experiencing significant credit stress, leading to loan write-offs or a strategic shift away from lending. The positive FFO in 2025 may be flattered by one-time gains or lower provisions, but the underlying revenue trend indicates a shrinking business. Investors should scrutinize the loan portfolio's credit quality and the potential for further impairments, which could erode book value and dividend sustainability.