Douglas Elliman Inc.
NYSE:DOUG · New York Stock Exchange
+$0.01 today
Vol 0.54M · Avg 0.57M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:DOUG · Revenue to Net Income
Key Ratios
Analysis
$994.0M of revenue converted into $4.9M of net income for the selected period. Gross margin is 11.7% and net margin is 0.6%, showing how much revenue survives after costs and taxes. EPS is $-0.07, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $1.0B +3.8% | $995.6M +4.2% | $955.6M -17.1% | $1.2B -14.8% | $1.4B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $859.4M +15.5% | $743.8M | $0 -100.0% | $836.8M -15.1% | $985.5M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $173.6M -31.1% | $251.8M -73.6% | $955.6M +202.0% | $316.4M -13.9% | $367.6M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 16.8% -8.5pp | 25.3% -74.7pp | 100.0% +72.6pp | 27.4% +0.3pp | 27.2% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 -100.0% | $23.8M +4.5% | $22.8M +48.4% | $15.3M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $191.7M -4.4% | $200.4M -4.2% | $209.1M -3.7% | $217.2M +27.8% | $170.0M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $234.4M -26.9% | $320.6M -68.6% | $1.0B +217.9% | $320.9M +20.9% | $265.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $8.4M +8.3% | $7.7M -3.6% | $8.0M +0.2% | $8.0M -6.4% | $8.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $31.3M +148.0% | -$65.2M -20.5% | -$54.1M -754.6% | $8.3M -92.4% | $109.3M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 3.0% +9.6pp | -6.5% -0.9pp | -5.7% -6.4pp | 0.7% -7.4pp | 8.1% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$60.7M +11.7% | -$68.8M -6.7% | -$64.5M -1320.3% | -$4.5M -104.4% | $102.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -5.9% +1.0pp | -6.9% -0.2pp | -6.7% -6.4pp | -0.4% -7.9pp | 7.5% | 16.6% | 24.1% | 22.0% |
| Interest Income | $6.2M +12.4% | $5.5M -4.8% | $5.8M +201.7% | $1.9M +2221.7% | $83.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $5.1M +72.5% | $2.9M | $0 -100.0% | $148.0K | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $78.6M +1213.7% | -$7.1M -212.4% | $6.3M +35.2% | $4.6M +453.8% | -$1.3M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $17.9M +123.5% | -$75.9M -30.3% | -$58.2M -56079.8% | $104.0K -99.9% | $100.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 1.7% +9.4pp | -7.6% -1.5pp | -6.1% -6.1pp | 0.0% -7.4pp | 7.4% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $3.6M +218.7% | $1.1M +107.4% | -$15.1M -331.5% | $6.5M +204.9% | $2.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | $15.2M +119.9% | -$76.3M -79.3% | -$42.6M -656.9% | -$5.6M -105.7% | $98.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | 1.5% +9.1pp | -7.7% -3.2pp | -4.5% -4.0pp | -0.5% -7.8pp | 7.3% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +118.7% | -$1 -75.0% | -$1 -582.4% | -$0 -106.3% | $1 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +118.7% | -$1 -75.0% | -$1 -582.4% | -$0 -106.3% | $1 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $89.5M +6.7% | $83.9M +2.0% | $82.2M +11.5% | $73.8M -13.5% | $85.3M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $89.5M +6.7% | $83.9M +2.0% | $82.2M +11.5% | $73.8M -13.5% | $85.3M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Seaport Entertainment Group Inc.
NYSE:SEG
$314.67M
TPG Mortgage Investment Trust Inc
NYSE:MITT
$252.52M
Angel Oak Mortgage, Inc.
NYSE:AOMR
$212.77M
New England Realty Associates Limited Partnership
AMEX:NEN
$204.38M
RE/MAX Holdings, Inc.
NYSE:RMAX
$200.05M
Belpointe PREP, LLC
AMEX:OZ
$182.51M
Seritage Growth Properties
NYSE:SRG
$149.54M
Amber International Holding Ltd
NASDAQ:AMBR
$28.67M
Murano Global Investments PLC Ordinary Shares
MRNO
$23.12M
Wheeler Real Estate Investment Trust, Inc.
WHLR
$1.91M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DOUG generate?
Douglas Elliman Inc. (DOUG) reported $1.03B of revenue in fiscal 2025.
Is DOUG profitable?
Douglas Elliman Inc. (DOUG) reported $15.22M of net income, with a net margin of 1.5%.
Explore More
Continue the stock analysis
Jump to another research area for this company.