vs
Side-by-side financial comparison of BRANDYWINE REALTY TRUST (BDN) and OneStream, Inc. (OS). Click either name above to swap in a different company.
OneStream, Inc. is the larger business by last-quarter revenue ($163.7M vs $127.0M, roughly 1.3× BRANDYWINE REALTY TRUST). OneStream, Inc. runs the higher net margin — 0.6% vs -38.4%, a 39.0% gap on every dollar of revenue. On growth, OneStream, Inc. posted the faster year-over-year revenue change (23.6% vs 4.5%). Over the past eight quarters, OneStream, Inc.'s revenue compounded faster (21.8% CAGR vs 0.7%).
Brandywine Realty Trust is a Philadelphia-based real estate investment trust (REIT) that invests in office buildings in Philadelphia, Washington, D.C., and Austin, Texas.
Blue Stream provides cable television, cable telephone, DVR, and up to 1 GIG Internet speed broadband services to customers in the Florida communities of Coral Springs and Weston.
BDN vs OS — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $127.0M | $163.7M |
| Net Profit | $-48.8M | $999.0K |
| Gross Margin | — | 69.8% |
| Operating Margin | 1.2% | -3.2% |
| Net Margin | -38.4% | 0.6% |
| Revenue YoY | 4.5% | 23.6% |
| Net Profit YoY | -80.4% | — |
| EPS (diluted) | $-0.28 | — |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | $127.0M | — | ||
| Q4 25 | $121.0M | $163.7M | ||
| Q3 25 | $121.4M | $154.3M | ||
| Q2 25 | $120.6M | $147.6M | ||
| Q1 25 | $121.5M | $136.3M | ||
| Q4 24 | $121.9M | $132.5M | ||
| Q3 24 | $131.8M | $129.1M | ||
| Q2 24 | $125.3M | $117.5M |
| Q1 26 | $-48.8M | — | ||
| Q4 25 | $-36.7M | $999.0K | ||
| Q3 25 | $-25.9M | $-8.8M | ||
| Q2 25 | $-88.7M | $-18.4M | ||
| Q1 25 | $-27.0M | $-24.0M | ||
| Q4 24 | $-44.5M | — | ||
| Q3 24 | $-165.2M | $-171.9M | ||
| Q2 24 | $30.2M | $-7.8M |
| Q1 26 | — | — | ||
| Q4 25 | 61.3% | 69.8% | ||
| Q3 25 | 62.6% | 68.1% | ||
| Q2 25 | 62.4% | 68.6% | ||
| Q1 25 | 60.8% | 68.0% | ||
| Q4 24 | 61.2% | 66.8% | ||
| Q3 24 | 64.9% | 50.1% | ||
| Q2 24 | 63.1% | 68.5% |
| Q1 26 | 1.2% | — | ||
| Q4 25 | 22.8% | -3.2% | ||
| Q3 25 | 20.8% | -11.3% | ||
| Q2 25 | -34.3% | -21.8% | ||
| Q1 25 | 12.5% | -29.3% | ||
| Q4 24 | 18.0% | -35.8% | ||
| Q3 24 | -7.2% | -197.6% | ||
| Q2 24 | 15.5% | -9.8% |
| Q1 26 | -38.4% | — | ||
| Q4 25 | -30.3% | 0.6% | ||
| Q3 25 | -21.3% | -5.7% | ||
| Q2 25 | -73.5% | -12.5% | ||
| Q1 25 | -22.2% | -17.6% | ||
| Q4 24 | -36.5% | — | ||
| Q3 24 | -125.4% | -133.1% | ||
| Q2 24 | 24.1% | -6.7% |
| Q1 26 | $-0.28 | — | ||
| Q4 25 | $-0.21 | — | ||
| Q3 25 | $-0.15 | — | ||
| Q2 25 | $-0.51 | — | ||
| Q1 25 | $-0.16 | — | ||
| Q4 24 | $-0.25 | — | ||
| Q3 24 | $-0.96 | $-1.06 | ||
| Q2 24 | $0.17 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $36.2M | $693.6M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | — | $504.7M |
| Total Assets | $3.6B | $1.0B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $36.2M | — | ||
| Q4 25 | $32.3M | $693.6M | ||
| Q3 25 | $75.5M | $653.9M | ||
| Q2 25 | $122.6M | $652.1M | ||
| Q1 25 | $29.4M | $593.9M | ||
| Q4 24 | $90.2M | $544.2M | ||
| Q3 24 | $36.5M | $495.5M | ||
| Q2 24 | $30.4M | $140.5M |
| Q1 26 | — | — | ||
| Q4 25 | $2.6B | — | ||
| Q3 25 | $2.3B | — | ||
| Q2 25 | $2.3B | — | ||
| Q1 25 | $2.2B | — | ||
| Q4 24 | $2.2B | — | ||
| Q3 24 | $2.3B | — | ||
| Q2 24 | $2.2B | — |
| Q1 26 | — | — | ||
| Q4 25 | $792.7M | $504.7M | ||
| Q3 25 | $841.5M | $472.1M | ||
| Q2 25 | $879.8M | $458.2M | ||
| Q1 25 | $993.6M | $412.9M | ||
| Q4 24 | $1.0B | $386.2M | ||
| Q3 24 | $1.1B | $458.2M | ||
| Q2 24 | $1.3B | $97.5M |
| Q1 26 | $3.6B | — | ||
| Q4 25 | $3.6B | $1.0B | ||
| Q3 25 | $3.3B | $949.4M | ||
| Q2 25 | $3.4B | $910.5M | ||
| Q1 25 | $3.4B | $867.3M | ||
| Q4 24 | $3.5B | $823.2M | ||
| Q3 24 | $3.6B | $750.1M | ||
| Q2 24 | $3.8B | $379.7M |
| Q1 26 | — | — | ||
| Q4 25 | 3.23× | — | ||
| Q3 25 | 2.70× | — | ||
| Q2 25 | 2.63× | — | ||
| Q1 25 | 2.23× | — | ||
| Q4 24 | 2.13× | — | ||
| Q3 24 | 2.06× | — | ||
| Q2 24 | 1.73× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | — | $25.8M |
| Free Cash FlowOCF − Capex | — | $25.6M |
| FCF MarginFCF / Revenue | — | 15.7% |
| Capex IntensityCapex / Revenue | — | 0.1% |
| Cash ConversionOCF / Net Profit | — | 25.79× |
| TTM Free Cash FlowTrailing 4 quarters | — | $95.6M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $116.7M | $25.8M | ||
| Q3 25 | $47.5M | $5.0M | ||
| Q2 25 | $34.4M | $29.7M | ||
| Q1 25 | $6.3M | $36.2M | ||
| Q4 24 | $181.1M | — | ||
| Q3 24 | $52.2M | $2.4M | ||
| Q2 24 | $48.2M | $8.1M |
| Q1 26 | — | — | ||
| Q4 25 | — | $25.6M | ||
| Q3 25 | — | $4.8M | ||
| Q2 25 | — | $29.4M | ||
| Q1 25 | — | $35.8M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $1.3M | ||
| Q2 24 | — | $7.7M |
| Q1 26 | — | — | ||
| Q4 25 | — | 15.7% | ||
| Q3 25 | — | 3.1% | ||
| Q2 25 | — | 19.9% | ||
| Q1 25 | — | 26.3% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.0% | ||
| Q2 24 | — | 6.6% |
| Q1 26 | — | — | ||
| Q4 25 | — | 0.1% | ||
| Q3 25 | — | 0.1% | ||
| Q2 25 | — | 0.2% | ||
| Q1 25 | — | 0.3% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.8% | ||
| Q2 24 | — | 0.3% |
| Q1 26 | — | — | ||
| Q4 25 | — | 25.79× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 1.60× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BDN
| Rents | $120.7M | 95% |
| Third party management fees, labor reimbursement and leasing | $4.7M | 4% |
OS
| Subscription And Circulation | $150.3M | 92% |
| Professional Services And Other | $9.4M | 6% |
| License | $4.0M | 2% |
