Destiny Tech100 Inc.
NYSE:DXYZ · New York Stock Exchange
-$1.59 today
Vol 2.92M · Avg 4.55M
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:DXYZ · Revenue to Net Income
Key Ratios
Analysis
-$927.4K of revenue converted into $61.7M of net income for the selected period. Gross margin is -105.1% and net margin is 1326.1%, showing how much revenue survives after costs and taxes. EPS is $5.14, 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 | -$2.8M -22195.2% | -$12.7K -103.5% | $360.5K -98.6% | $25.6M | $0 | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $4.2M +125.8% | $1.8M -16.7% | $2.2M -2.9% | $2.3M +4.7% | $2.2M | $725.6M | $804.0M | $882.4M |
| Gross Profit | -$7.0M -135.7% | $19.5M +1158.5% | -$1.8M -107.9% | $23.3M +1172.7% | -$2.2M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 246.6% +154115.6pp | -153869.0% -153356.9pp | -512.1% -603.2pp | 91.1% | — | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $0 -100.0% | $2.1M +55.0% | $1.4M +19.3% | $1.1M | $0 | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$51.2M -2525.0% | $2.1M +48.5% | $1.4M +11.5% | $1.3M +171.3% | -$1.8M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $0 | $0 | $0 | $0 -100.0% | $767.6K | $374.2M | $1.2B | $631.8M |
| EBITDA | $44.2M +153.8% | $17.4M +520.9% | -$4.1M -5.4% | -$3.9M -23.0% | -$3.2M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -1562.4% +135674.8pp | -137237.1% -136088.5pp | -1148.7% -1133.3pp | -15.4% | — | 5.6% | 46.3% | 42.0% |
| Operating Income | $44.2M +153.8% | $17.4M +520.9% | -$4.1M -5.4% | -$3.9M +0.8% | -$4.0M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -1562.4% +135674.8pp | -137237.1% -136088.5pp | -1148.7% -1133.3pp | -15.4% | — | 16.6% | 24.1% | 22.0% |
| Interest Income | $1.1M | $0 -100.0% | $102.4K -44.4% | $184.3K | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $0 -100.0% | $192.4K | $0 | $0 | $0 | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $0 | $0 | $0 | $0 +100.0% | -$70.2K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $44.2M +153.8% | $17.4M +520.9% | -$4.1M -5.4% | -$3.9M +2.5% | -$4.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -1562.4% +135674.8pp | -137237.1% -136088.5pp | -1148.7% -1133.3pp | -15.4% | — | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | $44.2M +153.8% | $17.4M +520.9% | -$4.1M -5.4% | -$3.9M +2.5% | -$4.0M | $4.9B | $4.8B | $4.7B |
| Net Margin | -1562.4% +135674.8pp | -137237.1% -136088.5pp | -1148.7% -1133.3pp | -15.4% | — | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $4 +121.2% | $2 +521.1% | -$0 -5.6% | -$0 +77.6% | -$2 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $4 +121.2% | $2 +521.1% | -$0 -5.6% | -$0 +77.6% | -$2 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $12.5M +14.8% | $10.9M -0.1% | $10.9M -0.1% | $10.9M +336.4% | $2.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $12.5M +14.8% | $10.9M -0.1% | $10.9M -0.1% | $10.9M +336.4% | $2.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Diamond Hill Investment Group, Inc.
DHIL
$473.29M
NewtekOne, Inc.
NASDAQ:NEWT
$393.64M
Pioneer Acquisition I Corp.
NASDAQ:PACH
$322.89M
LightWave Acquisition Corp.
NASDAQ:LWAC
$307.07M
Etoiles Capital Group Co., Ltd
EFTY
$302.05M
Stellus Capital Investment Corporation
NYSE:SCM
$242.87M
Eagle Point Income Company Inc.
NYSE:EIC
$237.38M
Horizon Technology Finance Corporation
NASDAQ:HRZN
$185.12M
Great Elm Capital Corp.
NASDAQ:GECC
$62.73M
Ethzilla Corp.
ETHZ
$56.39M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DXYZ generate?
Destiny Tech100 Inc. (DXYZ) reported -$2,831,045.00 of revenue in fiscal 2025.
Is DXYZ profitable?
Destiny Tech100 Inc. (DXYZ) reported $44.23M of net income, with a net margin of -1562.4%.
Explore More
Continue the stock analysis
Jump to another research area for this company.