Veris Residential (VRE) | Financial Analysis & Statements
Veris Residential Inc. Small-cap Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2025Income Metrics
Revenue
71.3M
Gross Profit
45.2M
63.36%
Operating Income
15.2M
21.25%
Net Income
-498.0K
-0.70%
EPS (Diluted)
$0.00
Balance Sheet Metrics
Total Assets
2.7B
Total Liabilities
1.4B
Shareholders Equity
1.3B
Debt to Equity
1.12
Cash Flow Metrics
Operating Cash Flow
28.7M
Free Cash Flow
25.5M
Revenue & Profitability Trend
Quarter Income Flow
Dec 31, 2025
Annual Income Flow
2025
Veris Residential Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 288.4M | 271.1M | 279.9M | 233.4M | 194.6M |
| Cost of Goods Sold | 112.3M | 111.1M | 122.8M | 111.4M | 95.4M |
| Gross Profit | 176.1M | 160.0M | 157.0M | 122.1M | 99.2M |
| Gross Margin % | 61.1% | 59.0% | 56.1% | 52.3% | 51.0% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 36.8M | 39.1M | 44.5M | 56.0M | 57.0M |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 36.8M | 39.1M | 44.5M | 56.0M | 57.0M |
| Operating Income | 53.1M | 38.2M | 19.0M | -19.4M | -26.3M |
| Operating Margin % | 18.4% | 14.1% | 6.8% | -8.3% | -13.5% |
| Non-Operating Items | |||||
| Interest Income | 370.0K | 2.4M | 5.5M | 729.0K | 524.0K |
| Interest Expense | 88.6M | 88.0M | 139.1M | 66.4M | 47.5M |
| Other Non-Operating Income | 110.1M | 16.7M | -42.0M | 45.5M | -84.0M |
| Pre-tax Income | 75.1M | -30.7M | -156.7M | -39.5M | -157.3M |
| Income Tax | 231.0K | 276.0K | 492.0K | 0 | 0 |
| Effective Tax Rate % | 0.3% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net Income | 78.9M | -26.7M | -112.4M | -34.9M | -109.5M |
| Net Margin % | 27.4% | -9.8% | -40.1% | -14.9% | -56.3% |
| Key Metrics | |||||
| EBITDA | 145.2M | 126.6M | 124.0M | 68.0M | 38.5M |
| EPS (Basic) | - | $-0.25 | $-1.22 | $-0.63 | $-1.39 |
| EPS (Diluted) | - | $-0.25 | $-1.22 | $-0.63 | $-1.39 |
| Basic Shares Outstanding | - | 92695000 | 91883000 | 91046000 | 90839000 |
| Diluted Shares Outstanding | - | 92695000 | 91883000 | 91046000 | 90839000 |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Veris Residential Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 14.1M | 7.3M | 28.0M | 26.8M | 31.8M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 911.0K | 1.4M | 2.7M | 2.9M | 2.4M |
| Inventory | 0 | 7.3M | 58.6M | 193.9M | 618.6M |
| Other Current Assets | - | - | - | - | - |
| Total Current Assets | 33.9M | 35.2M | 121.5M | 285.5M | 748.8M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 4.1M | 5.1M | 6.2M | 2.9M | 22.3M |
| Goodwill | 9.0M | 9.5M | 10.0M | 12.3M | 42.2M |
| Intangible Assets | 9.0M | 9.5M | 10.0M | 12.3M | 42.2M |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | 27.5M | 33.8M | 37.7M | 79.7M | 82.9M |
| Total Non-Current Assets | 2.7B | 2.9B | 3.1B | 3.6B | 3.8B |
| Total Assets | 2.7B | 3.0B | 3.2B | 3.9B | 4.5B |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 44.6M | 42.7M | 55.5M | 72.0M | 135.0M |
| Short-term Debt | 30.0M | 348.8M | - | - | 148.0M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 99.8M | 416.9M | 82.6M | 102.2M | 315.5M |
| Non-Current Liabilities | |||||
| Long-term Debt | 1.3B | 1.3B | 1.9B | 1.9B | 2.2B |
| Deferred Tax Liabilities | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | 1.3B | 1.3B | 1.9B | 1.9B | 2.2B |
| Total Liabilities | 1.4B | 1.7B | 1.9B | 2.0B | 2.6B |
| Equity | |||||
| Common Stock | 934.0K | 929.0K | 922.0K | 911.0K | 909.0K |
| Retained Earnings | -1.4B | -1.5B | -1.4B | -1.3B | -1.2B |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 1.3B | 1.2B | 1.3B | 1.9B | 2.0B |
| Key Metrics | |||||
| Total Debt | 1.4B | 1.7B | 1.9B | 1.9B | 2.4B |
| Working Capital | -65.8M | -381.7M | 38.9M | 183.3M | 433.2M |
Balance Sheet Composition
Veris Residential Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 78.9M | -26.7M | -112.4M | -34.9M | -109.5M |
| Depreciation & Amortization | 86.2M | 82.7M | 93.5M | 85.4M | 68.5M |
| Stock-Based Compensation | 12.2M | 13.6M | 20.3M | 14.2M | 11.2M |
| Working Capital Changes | 2.7M | -1.3M | 1.1M | 2.4M | -10.2M |
| Operating Cash Flow | 185.3M | 74.6M | 9.0M | 66.9M | -83.9M |
| Investing Activities | |||||
| Capital Expenditures | - | - | - | - | - |
| Acquisitions | -29.3M | 5.8M | -762.0K | -162.0K | 2.6M |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | -29.3M | 6.1M | 5.4M | 2.8M | 9.8M |
| Financing Activities | |||||
| Share Repurchases | -456.0K | 0 | -682.0K | -2.7M | -898.0K |
| Dividends Paid | -33.0M | -24.1M | -5.1M | -61.0K | -475.0K |
| Debt Issuance | 248.0M | 374.0M | 514.6M | 154.7M | 376.4M |
| Debt Repayment | -705.2M | -557.0M | -638.1M | -495.5M | -989.7M |
| Financing Cash Flow | -516.3M | -244.6M | -699.3M | -540.3M | -576.2M |
| Free Cash Flow | 76.0M | 52.3M | 45.5M | 66.5M | 56.1M |
| Net Change in Cash | -360.4M | -163.9M | -684.9M | -470.6M | -650.3M |
Cash Flow Trend
Veris Residential Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
24.89
Forward P/E
-67.55
Price to Book
1.53
Price to Sales
6.60
PEG Ratio
-0.25
Profitability Ratios
Profit Margin
25.65%
Operating Margin
21.08%
Return on Equity
5.95%
Return on Assets
1.27%
Financial Health
Current Ratio
0.12
Debt to Equity
107.29
Beta
1.16
Per Share Data
EPS (TTM)
$0.76
Book Value per Share
$12.34
Revenue per Share
$3.14
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| VRE | 1.9B | 24.89 | 1.53 | 5.95% | 25.65% | 107.29 |
| Equity Residential | 24.4B | 21.04 | 2.12 | 10.02% | 36.20% | 74.32 |
| AvalonBay | 24.0B | 23.29 | 2.08 | 8.89% | 34.57% | 80.26 |
| NexPoint Residential | 1.3B | 936.25 | 2.23 | -8.97% | -12.73% | 518.60 |
| UMH Properties | 1.3B | 221.43 | 2.26 | 2.88% | 10.14% | 84.21 |
| Centerspace | 1.2B | 64.58 | 1.54 | 2.63% | 6.43% | 120.74 |
Financial data is updated regularly. All figures are in the company's reporting currency.






