stockrow
Wednesday 4 November 2026
Export ESRT’s income statement to Excel — free account
Empire State Realty Trust, Inc.
ESRT Real Estate Reit Diversified
Empire State Realty Trust, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $768.3 million, roughly unchanged from fiscal 2024.
- Revenue
- +2.95%
- EPS
- −475.0%
- Free cash flow
- +42.3%
- Total debt
- +8.20%
Quarter to June 2026, against a year earlier
5.28
0.23
+4.55%
Follow ESRT
Alert me
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
24.15 | 36.86 | 31.84 | 30.68 | 0.00 | 0.00 | 51.70 | 36.49 | 52.05 | 53.58 |
Piotroski F-Score |
3 | 4 | 6 | 8 | 5 | 5 | 4 | 6 | 6 | 7 |
P/S ratio |
1.43 | 2.22 | 2.15 | 1.53 | 2.46 | 2.68 | 3.40 | 3.26 | 4.53 | 4.02 |
P/FCF ratio |
0.00 | 0.00 | 10.25 | 0.00 | 0.00 | 41.67 | 0.00 | 66.24 | 0.00 | 83.02 |
P/Operating CF |
32.42 | 34.01 | 43.64 | 29.96 | 33.76 | 87.12 | 72.76 | 26.03 | 166.02 | 51.74 |
P/B ratio |
0.60 | 0.96 | 0.92 | 0.66 | 0.91 | 0.94 | 1.28 | 1.20 | 1.63 | 1.37 |
Price to Tangible BV |
0.83 | 1.32 | 1.28 | 0.93 | 1.29 | 1.32 | 1.71 | 1.59 | 2.16 | 1.83 |
EV/Sales |
4.30 | 4.62 | 4.63 | 4.20 | 5.41 | 5.26 | 5.32 | 5.02 | 6.22 | 5.55 |
EV/EBITDA |
9.61 | 9.92 | 9.76 | 8.56 | 11.50 | 12.17 | 11.31 | 9.97 | 12.37 | 11.10 |
EV/Operating CF |
13.27 | 13.61 | 14.74 | 14.46 | 15.90 | 17.58 | 16.73 | 13.16 | 22.73 | 17.52 |
EV/FCF |
(10.98) | (33.79) | 22.08 | (155.18) | (37,126.24) | 81.82 | (220.30) | 102.02 | (153.37) | 114.59 |
Quick Ratio |
1.67 | 2.81 | 7.04 | 7.17 | 5.94 | 7.87 | 3.60 | 6.90 | 6.65 | 5.90 |
Current Ratio |
1.67 | 2.81 | 7.04 | 7.17 | 5.94 | 7.87 | 3.60 | 6.90 | 6.65 | 5.90 |
Net Debt/EBITDA |
6.41 | 5.17 | 5.22 | 5.44 | 6.28 | 5.97 | 4.07 | 4.08 | 4.00 | 3.96 |
Debt/Assets |
53.07% | 50.51% | 53.10% | 54.16% | 54.14% | 51.57% | 42.54% | 51.79% | 49.75% | 50.33% |
Debt/Equity |
1.30 | 1.28 | 1.29 | 1.34 | 1.38 | 1.24 | 0.86 | 1.09 | 0.99 | 0.99 |
Asset Turnover |
0.17 | 0.18 | 0.18 | 0.17 | 0.15 | 0.15 | 0.18 | 0.18 | 0.18 | 0.19 |
Operating CF/Net income |
5.74 | 5.50 | 4.74 | 5.79 | (19.84) | (10.91) | 4.70 | 4.25 | 3.10 | 4.17 |
Capex/Depreciation |
(2.64) | (1.84) | (0.38) | (1.00) | (0.99) | (0.70) | (1.32) | (1.37) | (1.36) | (1.17) |
Interest Coverage |
1.31 | 1.45 | 1.45 | 1.26 | 0.84 | 0.65 | 1.95 | 2.40 | 2.82 | 2.60 |
| 2.41% | 2.70% | 2.87% | 2.16% | (0.63%) | (0.91%) | 2.51% | 3.31% | 3.16% | 3.07% | |
| 0.97% | 1.09% | 1.17% | 0.86% | (0.25%) | (0.41%) | 1.22% | 1.61% | 1.60% | 1.43% | |
ROIC |
2.11% | 2.73% | 2.57% | 2.19% | 1.40% | 1.11% | 2.89% | 3.41% | 3.54% | 3.46% |
Return on Tangible Assets |
1.44% | 1.60% | 1.63% | 1.25% | (0.35%) | (0.58%) | 1.89% | 2.26% | 2.38% | 2.01% |
Average Days of Receivables |
131.76 | 132.70 | 145.82 | 132.68 | 142.45 | 146.21 | 122.97 | 114.93 | 106.47 | 94.09 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
9.48% | 9.15% | 8.65% | 8.50% | 8.96% | 10.22% | 8.35% | 7.20% | 7.09% | 7.25% |
Intangible Assets out of Total Assets |
0.11 | 0.11 | 0.12 | 0.12 | 0.11 | 0.12 | 0.13 | 0.12 | 0.13 | 0.13 |
Share Based Compensation of Revenue |
3.28% | 2.83% | 2.71% | 2.89% | 3.25% | 4.18% | 2.85% | 2.57% | 1.99% | 1.44% |
Graham Net Nets |
(2.00) | (1.19) | (1.12) | (1.71) | (1.22) | (0.98) | (0.59) | (0.55) | (0.38) | (0.41) |
Graham Number |
8.10 | 8.25 | 8.66 | 7.11 | 0.00 | 0.00 | 8.15 | 10.21 | 10.47 | 11.25 |
Earnings Yield |
4.14% | 2.71% | 3.14% | 3.26% | (0.79%) | (1.07%) | 1.93% | 2.74% | 1.92% | 1.87% |
Free Cash Flow Yield |
(27.39%) | (6.17%) | 9.76% | (1.77%) | (0.01%) | 2.40% | (0.71%) | 1.51% | (0.90%) | 1.20% |
Revenue per Share |
4.56 | 4.66 | 4.59 | 4.41 | 3.62 | 3.48 | 4.10 | 4.37 | 4.48 | 5.06 |
Operating CF per Share |
1.48 | 1.58 | 1.44 | 1.28 | 1.23 | 1.04 | 1.30 | 1.67 | 1.23 | 1.60 |
Capex per Share |
(3.26) | (2.22) | (0.48) | (1.40) | (1.23) | (0.82) | (1.40) | (1.45) | (1.41) | (1.36) |
Free Cash Flow per Share |
(1.79) | (0.64) | 0.96 | (0.12) | 0.00 | 0.22 | (0.10) | 0.21 | (0.18) | 0.25 |
Cash per Share |
0.99 | 2.60 | 2.53 | 1.91 | 2.75 | 3.24 | 1.52 | 4.00 | 3.35 | 4.60 |
Shareholders Equity per Share |
10.81 | 10.81 | 10.74 | 10.20 | 9.77 | 9.88 | 10.92 | 11.88 | 12.49 | 14.81 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
10.81 | 10.81 | 10.74 | 10.20 | 9.77 | 9.88 | 10.92 | 11.88 | 12.49 | 14.81 |
Free Cash Flow |
(300.96) | (105.08) | 155.16 | (19.68) | (0.09) | 39.18 | (17.66) | 36.00 | (28.78) | 32.83 |
Working Capital |
178.69 | 456.47 | 602.66 | 498.24 | 597.40 | 708.79 | 374.19 | 770.48 | 626.31 | 656.44 |
Capital Expenditures |
(550.01) | (365.98) | (77.33) | (230.86) | (212.58) | (143.12) | (250.26) | (243.02) | (222.98) | (181.92) |
Net Current Asset Value |
(2,202.92) | (2,019.84) | (1,785.87) | (1,901.53) | (1,879.91) | (1,607.40) | (1,465.94) | (1,303.52) | (1,216.45) | (1,117.59) |
EV/EBIT |
24.36 | 22.37 | 23.35 | 24.05 | 42.69 | 54.64 | 25.15 | 19.24 | 22.88 | 20.46 |
Capex to Sales |
0.72 | 0.48 | 0.10 | 0.32 | 0.34 | 0.23 | 0.34 | 0.33 | 0.31 | 0.27 |
Price to Operating Income |
8.10 | 10.72 | 10.84 | 8.77 | 19.39 | 27.83 | 16.09 | 12.49 | 16.67 | 14.82 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.07 | 0.08 | 0.09 | 0.10 | 0.09 | 0.09 | 0.08 | 0.08 | 0.08 | 0.08 |
Cash ROIC |
(6.90%) | (2.34%) | 3.54% | (0.46%) | 0.00% | 0.88% | (0.45%) | 0.74% | (0.64%) | 0.72% |
Accounts Receivable Turnover |
2.76 | 2.67 | 2.64 | 2.86 | 2.56 | 2.48 | 3.07 | 3.35 | 3.72 | 4.29 |
Accounts Payable Turnover |
1.54 | 1.63 | 1.96 | 1.66 | 1.22 | 1.18 | 1.34 | 1.46 | 1.41 | 1.33 |
Inventory Turnover |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Days of Payables |
226.01 | 255.63 | 206.12 | 176.17 | 323.49 | 258.95 | 284.76 | 269.92 | 234.07 | 299.88 |
Days of Inventory on Hand |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Receivables |
278.26 | 287.32 | 279.88 | 253.93 | 243.81 | 245.22 | 238.36 | 218.65 | 190.79 | 157.72 |
Average Payables |
126.08 | 115.89 | 90.24 | 100.77 | 112.01 | 123.49 | 137.23 | 120.76 | 122.46 | 122.58 |
Average Assets |
4,489.62 | 4,364.81 | 4,191.46 | 4,223.02 | 4,216.57 | 4,041.26 | 4,063.81 | 4,063.56 | 3,911.15 | 3,595.80 |
Average Common Equity |
1,802.08 | 1,756.50 | 1,707.07 | 1,683.71 | 1,707.82 | 1,839.61 | 1,969.51 | 1,984.42 | 1,980.30 | 1,677.77 |
Columns are period end dates