Empire State Realty OP, L.P.ESBANYSEARCA

Revenue (LTM)

$768M

+0.7% YoY

Net Income (LTM)

$48M

-7.8% YoY

Free Cash Flow

$51M

Revenue CAGR (5Y)

+4.7%

Marginsdeclining

FCF$0.1B

Profitable

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Revenue	608	707↑16.3%	740↑4.6%	763↑3.2%	768↑0.7%
Gross Profit	328	386↑17.4%	401↑3.9%	409↑2.1%	14↓96.6%
Operating Income	79	127↑60.5%	147↑15.5%	159↑8.2%	136↓14.5%
Net Income	-7	41↑724.3%	53↑31.0%	52↓3.0%	48↓7.8%
EBITDA	281	383↑36.0%	379↓1.1%	344↓9.2%	374↑8.9%
EPS Diluted	-0.05	0.22↑564.1%	0.30↑36.4%	0.28↓6.7%	0.18↓35.7%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Cash & Equivalents	424	264↓37.6%	347↑31.1%	385↑11.2%	167↓56.8%
Total Current Assets	718	713↓0.8%	702↓1.4%	879↑25.1%	189↓78.5%
Total Assets	4,282	4,164↓2.8%	4,219↑1.3%	4,510↑6.9%	4,469↓0.9%
Total Current Liabilities	568	552↓2.9%	559↑1.4%	766↑37.1%	60↓92.2%
Total Liabilities	2,598	2,481↓4.5%	2,488↑0.3%	2,728↑9.6%	2,647↓3.0%
Total Equity	998	954↓4.4%	986↑3.3%	1,031↑4.6%	1,060↑2.8%
Total Debt	2,339	2,275↓2.8%	2,269↓0.3%	2,484↑9.5%	2,439↓1.8%
Net Debt	1,916	2,010↑4.9%	1,922↓4.4%	2,098↑9.2%	2,273↑8.3%

Metric	Dec 21	Dec 22	Dec 23	Dec 24	Dec 25
Operating Cash Flow	212	211↓0.6%	232↑10.1%	261↑12.2%	249↓4.5%
Capital Expenditure	-95	-126↓32.9%	0	0	-198
Free Cash Flow	117	85↓27.7%	232↑173.8%	261↑12.2%	51↓80.6%
Stock-Based Comp	20	21↑3.7%	20↓4.7%	22↑8.3%	25↑16.0%
Net Change in Cash	-93	-160↓71.4%	92↑157.7%	22↓75.8%	-263↓1276.0%

Values in millions except EPS · Ratios shown as percentages · Click any metric to drill down

Explore More

Filter and sort all 500 stocks

Today's biggest gainers and losers

Visual sector performance