Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Easterly Government Properties, Inc. DEA

· Financials · Real Estate Investment Trusts

FY2025 10-K, filed 2026-02-23
SEC EDGAR

Filing evidence summary

Constructive evidenceCoverage 4/5 core metrics

2 filing-based checks were evaluable.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • No current rule-based risk flags

    2 filing-based checks were evaluable.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +11.3% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Operating margin improved

    Operating margin changed +4.4 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2017-12-31.

Core trend metrics

Latest annual revenue growth
+11.3%
as of 2025-12-31
Latest annual operating margin
17.4%
as of 2017-12-31
Debt / equity
1.26x
as of 2025-12-31
ROIC snapshot
0.6%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

0of 2 rule-based checks flagged

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-23prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Real Estate Other$6.03M
    50.7%
    +67.3% yoy
  • Tenant Reimbursements$5.86M
    49.3%
    -10.5% yoy

Members sum to $11.9M against $336M consolidated (residual $324M) - eliminations or corporate lines the filer did not tag on this axis.

Latest quarter
Quarter ending 2026-03-3110-Q filed 2026-04-27prior period 2025-03-31 from the same filingView filing
  • Real Estate Other$1.5M
    65.1%
    +1.4% yoy
  • Tenant Reimbursements$804K
    34.9%
    -21.6% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,007 US-listed filers · 823 in Financials
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$336M
39thof 3,301
middle third
48thof 540
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
11.3%
64thof 3,137
middle third
63rdof 517
middle third
Net margin
net income ÷ revenue
3.9%
55thof 3,263
middle third
30thof 533
bottom third
Return on equity
net income ÷ stockholders' equity (positive equity only)
1.0%
44thof 3,576
middle third
23rdof 772
bottom third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
1.8%
53rdof 2,895
middle third
66thof 421
middle third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
6.3×
20thof 1,546
bottom third
29thof 295
bottom third
Cash conversion
operating cash flow ÷ net income (net income > 0)
19.9×
98thof 1,737
top third
100thof 464
top third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-7.5%
70thof 2,382
top third
90thof 524
top third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
1.5%
61stof 2,004
middle third
66thof 500
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
19.93×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-7.5%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
1.5%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
8.46×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 10 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
fiscal year 2023-12-3194,556,055 shares
10-K 2024-02-27
37,822,421 shares
10-K 2026-02-23
-60.0%first · latest · 3 filings carry it
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2024-03-31102,235,012 shares
10-Q 2024-04-30
40,894,004 shares
10-Q 2025-04-29
-60.0%first · latest
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2024-06-30103,200,622 shares
10-Q 2024-07-31
41,280,249 shares
10-Q 2025-08-05
-60.0%first · latest
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2024-09-30103,904,581 shares
10-Q 2024-11-05
41,561,832 shares
10-Q 2025-10-27
-60.0%first · latest
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
fiscal year 2024-12-31103,758,546 shares
10-K 2025-02-25
41,503,418 shares
10-K 2026-02-23
-60.0%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
fiscal year 2023-12-3194,264,166 shares
10-K 2024-02-27
37,705,666 shares
10-K 2026-02-23
-60.0%first · latest · 3 filings carry it
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2024-03-31101,993,143 shares
10-Q 2024-04-30
40,797,257 shares
10-Q 2025-04-29
-60.0%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2024-06-30102,913,974 shares
10-Q 2024-07-31
41,165,590 shares
10-Q 2025-08-05
-60.0%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2024-09-30103,515,246 shares
10-Q 2024-11-05
41,406,098 shares
10-Q 2025-10-27
-60.0%first · latest
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
fiscal year 2024-12-31103,443,951 shares
10-K 2025-02-25
41,377,580 shares
10-K 2026-02-23
-60.0%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q1 · filed 20260427View filing
Debt · 5,081 characters as filed

6. Debt At March 31, 2026, our consolidated borrowings consisted of the following (amounts in thousands): Principal Outstanding Interest Current Loan March 31, 2026 Rate (1)(2) Maturity Revolving credit facility: 2024 revolving credit facility (3) $ 245,050 SOFR + 145 bps June 2028 (4) Total revolving credit facility 245,050 Term loan facilities: 2016 term loan facility 100,000 5.31 % (5) January 2028 (6) 2018 term loan facility 200,000 5.09 % (7) August 2028 (8) Total term loan facilities 300,000 Less: Total unamortized deferred financing fees ( 2,521 ) Total term loan facilities, net 297,479 Notes payable: 2017 series A senior notes 95,000 4.05 % May 2027 2017 series B senior notes 50,000 4.15 % May 2029 2017 series C senior notes 30,000 4.30 % May 2032 2019 series A senior notes 85,000 3.73 % September 2029 2019 series B senior notes 100,000 3.83 % September 2031 2019 series C senior notes 90,000 3.98 % September 2034 2021 series A senior notes 50,000 2.62 % October 2028 2021 series B senior notes 200,000 2.89 % October 2030 2024 series A senior notes 150,000 6.56 % May 2033 2024 series B senior notes 50,000 6.56 % August 2033 2025 series A senior notes 25,000 6.13 % March 2030 2025 series B senior notes 100,000 6.33 % (9) March 2032 Total notes payable 1,025,000 Less: Total unamortized deferred financing fees ( 5,868 ) Total notes payable, net 1,019,132 Mortgage notes payable: USFS II Albuquerque 6,932 4.46 % July 2026 ICE Charleston 8,517 4.21 % January 2027 VA Loma Lind

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 792 characters as filed

The table below sets forth revenue from tenant construction projects and the associated project management income disaggregated by tenant agency for the three months ended March 31, 2026 (amounts in thousands): For the three months ended March 31, Tenant 2026 2025 Food and Drug Administration (FDA) $ 471 $ 55 Department of Veteran Affairs (VA) 252 146 U.S. Joint Staff Command (JSC) 68 314 Internal Revenue Service (IRS) 31 50 Federal Bureau of Investigation (FBI) 25 207 Department of Treasury (TREAS) 2 The Judiciary of the U.S. Government (JUD) 1 38 U.S. Citizenship and Immigration Services (USCIS) 1 28 U.S. Coast Guard (USCG) 207 Department of Transportation (DOT) 51 General Services Administration - Other 42 State of California (CA) 41 $ 851 $ 1,179

DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing

Share-based compensation · 2,381 characters as filed

9. Equity Incentive Plan The following is a summary of our stock-based compensation expense, net for the three months ended March 31, 2026 and 2025: For the three months ended March 31, 2026 2025 Stock-based compensation expense, net $ 2,097 $ 1,421 Stock-based compensation expense, net is included within corporate general and administrative expenses on our Consolidated Statements of Operations. On January 5, 2026, we granted an aggregate of 268,766 performance-based LTIP units to members of management pursuant to the Easterly Government Properties, Inc. 2024 Equity Incentive Plan (as amended, the 2024 Plan), consisting of: (i) 20,589 LTIP units that are subject to us achieving certain total shareholder return performance thresholds (on a relative basis). These units will vest to the extent earned following the end of the performance period on December 31, 2028 ; (ii) 25,806 LTIP units that are subject to us achieving certain operational performance hurdles. These units will vest to the extent earned following the end of the performance period on December 31, 2028 ; and (iii) 222,371 LTIP units that are subject to us achieving certain performance conditions based on the appreciation of the Companys common stock price. These units have a performance period beginning on the grant date and ending on January 5, 2034. These units will vest in full on January 5, 2031 , subject to the recipients continued employment with the Company through such date and subject to achieving certain

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Fair value · 5,232 characters as filed

8. Fair Value Measurements Accounting standards define fair value as the exit price, or the amount that would be received upon sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. The standards also establish a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs market participants would use in valuing the asset or liability developed based on market data obtained from sources independent of us. Unobservable inputs are inputs that reflect our assumptions about the factors market participants would use in valuing the asset or liability developed based upon the best information available in the circumstances. The hierarchy of these inputs is broken down into three levels: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. Categorization within the valuation hierarchy is based upon the lowest level of input that is most significant to the fair value measurement. Recurring fair value measurements The fair values of our interest rate

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 2,563 characters as filed

Recent Accounting Pronouncements Not Yet Adopted In October 2023, the Financial Accounting Standards Board (FASB) issued ASU 2023-06, Disclosure Improvements: Codification Amendments in Response to the SECs Disclosure Update and Simplification Initiative (ASU 2023-06). ASU 2023-06 adds interim and annual disclosure requirements to GAAP at the request of the Securities and Exchange Commission (the SEC). The guidance in ASU 2023-06 is required to be applied prospectively and the GAAP requirements will be effective when the removal of the related SEC disclosure requirements is effective. If the SEC does not act to remove its related requirement by June 30, 2027, any related FASB amendments will be removed from the ASC and will not be effective. We do not anticipate that the adoption of ASU 2023-06 will have a material impact on our consolidated financial statements. In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. ASU 2024-03 requires expanded interim and annual disclosures of certain expense information in the notes to the consolidated financial statements. The guidance is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods within annual reporting periods beginning after December 15, 2027, with early adoption permitted. The guidance can be applied on a prospective or retrospective

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Related parties · 1,271 characters as filed

16. Related Parties We have reimbursement arrangements with entities controlled by our Chief Executive Officer and Vice Chairman, which provide for reimbursement of costs paid on our behalf, or those we pay on their behalf. During the three months ended March 31, 2026 , we were responsible for reimbursing costs of $ 0.1 million and received reimbursement for costs of less than $ 0.1 million. During the three months ended March 31, 2025, we were responsible for reimbursing costs of $ 0.1 million and received reimbursement for costs of less than $ 0.1 million. We provide asset management services to properties owned by the JV. For the three months ended March 31, 2026, we recognized Asset management income of $ 0.6 million and reimbursement for certain costs that we paid on their behalf of $ 0.7 million. For the three months ended March 31, 2025 , we recognized Asset management income of $ 0.6 million and reimbursement for certain costs that we paid on their behalf of $ 0.6 million. As of March 31, 2026 , receivables from related parties were $ 0.5 million which was included within prepaid expenses and other assets on our balance sheet. As of March 31, 2026 , there were no Accounts payable, accrued expenses and other liabilities owed to related parties.

RelatedPartyTransactionsDisclosureTextBlock

Revenue recognition · 1,928 characters as filed

13. Revenue The table below sets forth revenue from tenant construction projects and the associated project management income disaggregated by tenant agency for the three months ended March 31, 2026 (amounts in thousands): For the three months ended March 31, Tenant 2026 2025 Food and Drug Administration (FDA) $ 471 $ 55 Department of Veteran Affairs (VA) 252 146 U.S. Joint Staff Command (JSC) 68 314 Internal Revenue Service (IRS) 31 50 Federal Bureau of Investigation (FBI) 25 207 Department of Treasury (TREAS) 2 The Judiciary of the U.S. Government (JUD) 1 38 U.S. Citizenship and Immigration Services (USCIS) 1 28 U.S. Coast Guard (USCG) 207 Department of Transportation (DOT) 51 General Services Administration - Other 42 State of California (CA) 41 $ 851 $ 1,179 As of both March 31, 2026 and December 31, 2025 , the balance in Accounts receivable related to tenant construction projects and the associated project management income was $ 2.5 million, which is inclusive of contract assets or liabilities. The duration of the majority of tenant construction project reimbursement arrangements is less than a year and payment is typically due once a project is complete and work has been accepted by the tenant. There were no projects on-going as of March 31, 2026 with a duration of greater than one year. During the three months ended March 31, 2026 and 2025, we recognized $ 0.4 million and $ 0.2 million, respectively, in parking garage income. The monthly and transient daily parking re

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 1,613 characters as filed

15. Segment Information During the three months ended March 31, 2026 and 2025, our operations are reported within one reportable and operating segment in the consolidated financial statements and all of our properties are included within this single reportable and operating segment (the segment). Our chief operating decision makers (CODMs) include our Chief Executive Officer and Chief Financial Officer as they are responsible for allocating resources, assessing performance and determining appropriate operating segments. The CODMs assess performance for the segment and decide how to allocate resources based on net income, which is reported on our Consolidated Statements of Operations as Net Income. The Consolidated Statements of Operations, inclusive of significant expenses, are provided to the CODMs for performance assessment. The CODMs use net income to evaluate income generated from our properties when deciding whether to reinvest profits into our assets or into other parts of the entity, such as for acquisitions or dividend payments. Net income is also used to monitor budgeted versus actual results. The CODMs also use net income in competitive analysis by benchmarking to our competitors. The competitive analysis, along with the monitoring of budgeted versus actual results, is used to assess the segment performance and to establish employee and management compensation. The measure of segment assets is reported on our Consolidated Balance Sheets as Total Assets. The accounti

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 7,774 characters as filed

2. Summary of Significant Accounting Policies During the three months ended March 31, 2026, we acquired a lease arrangement that qualifies for classification as a sales-type lease under Accounting Standards Codification Topic 842 Leases (ASC 842). Prior to the first quarter of 2026, all of our leases met the classification criteria of an operating lease in accordance with ASC 842. As a result, we updated our accounting policy to reflect the recognition and presentation of sales-type and direct financing leases as a lessor. There were no adjustments made retrospectively to the information in our consolidated financial statements as a result of the update in policy. See note 3, note 5 and note 12 for additional information on the impact of the adoption of sales-type lease accounting on our consolidated financial statements. All other significant accounting policies used in the preparation of our condensed consolidated financial statements are disclosed in our Annual Report on Form 10-K for the year ended December 31, 2025. Revenue Recognition Rental income includes base rents paid by each tenant in accordance with its lease agreement conditions. Upon lease commencement, we evaluate leases to determine if they meet criteria set forth in lease accounting guidance for classification as sales-type leases or direct financing leases; if a lease meets none of these criteria, we classify the lease as an operating lease. Upon commencement of sales-type leases, we derecognize the underly

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 5,632 characters as filed

10. Equity The following table summarizes the changes in our stockholders equity for the three months ended March 31, 2026 and 2025 (amounts in thousands, except share amounts): Shares Common Stock Par Value Additional Paid-in Capital Retained Earnings Cumulative Dividends Accumulated Other Comprehensive Income (Loss) Non- controlling Interest in Operating Partnership Total Equity Three months ended March 31, 2026 Balance at December 31, 2025 46,303,469 $ 463 $ 1,958,412 $ 144,857 $ ( 776,022 ) $ ( 4,578 ) $ 46,433 $ 1,369,565 Stock based compensation, net 282 1,815 2,097 Dividends and distributions paid ($ 0.45 per share) ( 20,858 ) ( 952 ) ( 21,810 ) Grant of unvested restricted stock 15,247 Redemption of common units for shares of common stock 31,488 899 ( 899 ) Issuance of common stock, net 94,170 1 2,142 2,143 Unrealized gain on treasury locks and interest rate swaps, net 2,024 70 2,094 Net income 1,365 49 1,414 Allocation of non-controlling interest in Operating Partnership ( 148 ) 148 Balance at March 31, 2026 46,444,374 $ 464 $ 1,961,587 $ 146,222 $ ( 796,880 ) $ ( 2,554 ) $ 46,664 $ 1,355,503 Three months ended March 31, 2025 Balance at December 31, 2024 (1) 43,188,224 $ 432 $ 1,874,193 $ 131,854 $ ( 686,044 ) $ 683 $ 65,999 $ 1,387,117 Stock based compensation 177 1,244 1,421 Dividends and distributions paid ($ 0.66 per share) ( 28,613 ) ( 1,627 ) ( 30,240 ) Issuance of common stock, net 1,514,266 15 40,794 40,809 Unrealized loss on interest rate swaps ( 3,654 ) ( 1

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 659 characters as filed

17. Subsequent Events For our consolidated financial statements as of March 31, 2026, we evaluated subsequent events and noted the following significant events. Subsequent to March 31, 2026, on April 22, 2026, the Companys stockholders approved an amendment to the 2024 Plan to increase the aggregate number of shares authorized for issuance from 1,440,000 shares (as adjusted for the Reverse Stock Split) to 4,315,000 shares of common stock, reflecting an increase of 2,875,000 shares. The amendment had been previously approved by the Companys Board of Directors on March 20, 2026, subject to stockholder approval, and became effective upon such approval.

SubsequentEventsTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.