JBG SMITH Properties (JBGS)
NYSE: JBGS · Real-Time Price · USD
14.22
-0.47 (-3.20%)
May 15, 2026, 4:00 PM EDT - Market closed
JBG SMITH Properties Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Property Revenue | 421.16 | 416.8 | 456.95 | 483.16 | 491.74 | 499.59 |
Service and Other Revenue | 84.36 | 81.8 | 90.36 | 121.04 | 114.09 | 134.78 |
| 505.51 | 498.6 | 547.31 | 604.2 | 605.82 | 634.36 | |
Revenue Growth (YoY) | -3.31% | -8.90% | -9.41% | -0.27% | -4.50% | 5.25% |
Property Expenses | 144.5 | 141.71 | 146.61 | 144.05 | 150 | 150.64 |
Service and Other Expenses | 61.52 | 60.59 | 74.26 | 88.95 | 94.53 | 107.16 |
Total Property Expenses | 206.02 | 202.31 | 220.87 | 233 | 244.53 | 257.8 |
Property Taxes | 48.74 | 48.86 | 52.61 | 57.67 | 62.17 | 70.82 |
Gross Profit | 250.76 | 247.43 | 273.83 | 313.53 | 299.12 | 305.74 |
Selling, General & Admin | 73.05 | 65.39 | 64.11 | 64.12 | 69.18 | 80.57 |
Depreciation & Amortization Expenses | 187.78 | 190.06 | 208.18 | 210.2 | 213.77 | 236.3 |
Operating Income | -10.07 | -8.03 | 1.55 | 39.21 | 16.17 | -11.13 |
Net Gains on Disposal of Properties | 67.17 | 46.63 | -2.75 | 79.34 | 161.89 | 11.29 |
Interest Income | 0.88 | -0.21 | 4.48 | -11.22 | 1.19 | 6.77 |
Interest Expense | -142.39 | -142.04 | -134.07 | -108.66 | -75.93 | -67.96 |
Other Non-Operating Income (Expense) | -56.63 | -68.25 | -46.19 | -90.68 | -3.07 | -25.14 |
Total Non-Operating Income (Expense) | -130.96 | -163.86 | -178.54 | -131.22 | 84.08 | -75.05 |
Pretax Income | -141.03 | -171.89 | -176.99 | -92.01 | 100.25 | -86.18 |
Provision for Income Taxes | -3.62 | -3.83 | 0.76 | -0.3 | 1.26 | 3.54 |
Net Income | -112.04 | -139.06 | -143.53 | -79.98 | 85.37 | -79.26 |
Minority Interest in Earnings | -25.37 | -29 | -34.23 | -11.73 | 13.62 | -10.47 |
Net Income to Common | -112.04 | -139.06 | -143.53 | -79.98 | 85.37 | -79.26 |
Shares Outstanding (Basic) | 62 | 67 | 88 | 105 | 119 | 131 |
Shares Outstanding (Diluted) | 62 | 67 | 88 | 105 | 119 | 131 |
Shares Change (YoY) | -27.75% | -23.74% | -15.95% | -11.69% | -9.04% | -1.96% |
EPS (Basic) | -1.87 | -2.09 | -1.65 | -0.78 | 0.70 | -0.63 |
EPS (Diluted) | -1.87 | -2.09 | -1.65 | -0.78 | 0.70 | -0.63 |
Shares Outstanding | 58.41 | 59.53 | 84.5 | 94.31 | 114.01 | 127.38 |
Free Cash Flow | -71.6 | -89.28 | -88.64 | -169.92 | -214.01 | -163.9 |
Free Cash Flow Per Share | -1.16 | -1.33 | -1.00 | -1.62 | -1.80 | -1.25 |
Dividends Per Share | 0.700 | 0.700 | 0.700 | 0.850 | 0.900 | 0.900 |
Dividend Growth | - | - | -17.65% | -5.56% | - | - |
Gross Margin | 49.61% | 49.62% | 50.03% | 51.89% | 49.37% | 48.20% |
Operating Margin | -1.99% | -1.61% | 0.28% | 6.49% | 2.67% | -1.76% |
Profit Margin | -27.18% | -33.71% | -32.48% | -15.18% | 16.34% | -14.14% |
FCF Margin | -14.16% | -17.91% | -16.19% | -28.12% | -35.32% | -25.84% |
EBITDA | 185.14 | 189.44 | 216.54 | 254.84 | 234.01 | 229.32 |
EBITDA Margin | 36.62% | 38.00% | 39.56% | 42.18% | 38.63% | 36.15% |
EBIT | -10.07 | -8.03 | 1.55 | 39.21 | 16.17 | -11.13 |
EBIT Margin | -1.99% | -1.61% | 0.28% | 6.49% | 2.67% | -1.76% |
Effective Tax Rate | 2.57% | 2.23% | -0.43% | 0.32% | 1.26% | -4.11% |
Updated May 5, 2026. Data Source: Fiscal.ai. Real Estate template. Financial Sources.