BDN - Brandywine Realty Trust Stock Analysis | Stock Taper
Logo
Brandywine Realty Trust

BDN

Brandywine Realty Trust NYSE
$3.19 -1.85% (-0.06)

Market Cap $554.10 M
52w High $5.09
52w Low $2.74
Dividend Yield 15.26%
Frequency Quarterly
P/E -3.10
Volume 1.76M
Outstanding Shares 173.70M

Income Statement

Period Revenue Operating Expense Net Income Net Profit Margin Earnings Per Share EBITDA
Q4-2025 $120.95M $68.01M $-37.04M -30.63% $-0.21 $39.28M
Q3-2025 $121.42M $50.81M $-25.92M -21.35% $-0.15 $51.26M
Q2-2025 $120.57M $116.54M $-88.94M -73.76% $-0.51 $-11.55M
Q1-2025 $121.52M $58.76M $-26.98M -22.2% $-0.16 $50.37M
Q4-2024 $121.91M $52.64M $-44.49M -36.5% $-0.25 $32.47M

What's going well?

Revenue is steady and gross margins improved a bit, showing the core business can generate healthy product-level profits. The company isn't diluting shareholders.

What's concerning?

Operating expenses jumped, interest costs are very high, and the company lost more money this quarter than last. If costs and debt stay high, losses could continue.

Balance Statement

Period Cash & Short-term Total Assets Total Liabilities Total Equity
Q4-2025 $62.3M $3.59B $2.79B $792.73M
Q3-2025 $75.48M $3.32B $2.47B $841.55M
Q2-2025 $122.64M $3.39B $2.51B $879.77M
Q1-2025 $29.43M $3.42B $2.42B $993.59M
Q4-2024 $90.23M $3.49B $2.45B $1.04B

What's financially strong about this company?

The company has a very high current ratio and can easily cover its short-term bills. There is little risk of a sudden cash crunch, and almost no goodwill or intangible asset risk.

What are the financial risks or weaknesses?

Debt is very high compared to equity, and cash is shrinking. Retained earnings are deeply negative, showing a history of losses, and book value is falling.

Cash Flow Statement

Period Net Income Cash From Operations Cash From Investing Cash From Financing Net Change Free Cash Flow
Q4-2025 $66.08M $38.53M $-135.21M $82.45M $-14.23M $18.87M
Q3-2025 $-26M $47.46M $-24.59M $-70.11M $-47.23M $29.01M
Q2-2025 $-86K $34.39M $-11.86M $69.75M $92.29M $5.25M
Q1-2025 $-27.06M $6.32M $-44.63M $-26.39M $-64.7M $-26.5M
Q4-2024 $-44.62M $56.92M $72.85M $-76.28M $53.48M $20.7M

What's strong about this company's cash flow?

Last quarter, the company generated $47.5 million in cash from operations and $29 million in free cash flow, even while paying down debt and returning cash to shareholders. Cash flow quality was high, with most losses being non-cash accounting items.

What are the cash flow concerns?

No cash flow data for the most recent quarter raises questions about transparency. Prior quarter's cash position was shrinking, and some cash flow came from delaying payments to suppliers, which isn't sustainable.

Revenue by Products

Product Q1-2025Q2-2025Q3-2025Q4-2025
Real Estate Other
Real Estate Other
$0 $0 $0 $0
Rents
Rents
$110.00M $110.00M $110.00M $110.00M
Third Party Management Revenue
Third Party Management Revenue
$10.00M $0 $0 $10.00M

Revenue by Geography

Region Q1-2025Q2-2025Q3-2025Q4-2025
Austin Texas
Austin Texas
$20.00M $20.00M $20.00M $50.00M
Other
Other
$10.00M $10.00M $10.00M $10.00M

Q4 2025 Earnings Call Summary

Read Call Summary

5-Year Trend Analysis

A comprehensive look at Brandywine Realty Trust's financial evolution and strategic trajectory over the past five years.

+ Strengths

Brandywine’s main strengths are its strategic footprint in attractive urban and university‑anchored markets, its shift toward higher‑quality mixed‑use and life‑science assets, and its demonstrated development and partnership capabilities. The portfolio still generates a stable revenue base, and core cash earnings have shown resilience despite accounting losses. Its properties are increasingly aligned with the “flight to quality” trend, supported by strong ESG credentials, smart‑building features, and tenant‑centric services that enhance the overall experience and can support long‑term demand from high‑value tenants.

! Risks

Key risks are concentrated in the financial and sector backdrop. The company has moved from modest profitability to persistent losses, with margins under pressure from higher property‑level costs, interest expense, and likely impairments. Leverage is elevated, equity has been eroded, and retained earnings are deeply negative, limiting the cushion against further shocks. Structural pressure on office demand, execution risk on large developments, and uncertain recent cash‑flow data all add to the risk profile. The apparent suspension of dividends and pullback in capital spending underscore the need to conserve cash and repair the balance sheet.

Outlook

The outlook appears cautious and execution‑dependent. If Brandywine can successfully lease and stabilize its flagship projects, benefit from the ongoing flight to quality, complete asset sales at reasonable valuations, and reduce leverage, its repositioning toward life‑science and mixed‑use districts could gradually improve financial performance. However, the combination of a challenged office sector, high debt, and recent profitability and balance‑sheet deterioration means the path forward is likely to be bumpy and focused on stabilization, deleveraging, and selective growth rather than rapid expansion. Outcomes will hinge on capital market conditions, leasing traction in its core projects, and disciplined capital allocation.