| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| RMAXRE/MAX Holdings, Inc. | 163.46M | 8.15 | 22.03 | -5.52% | 4.27% | 32.44% | ||
| BEKEKE Holdings Inc. | 19.01B | 17.55 | 5.09 | 20.16% | 3.36% | 5.12% | 44.23% | 0.32 |
| FTHMFathom Holdings Inc. | 42.11M | 1.30 | -1.22 | -2.91% | -4.7% | -45.71% | 0.42 | |
| DOUGDouglas Elliman Inc. | 249.58M | 2.81 | -3.09 | 4.19% | -5.76% | -51.69% | 0.96 | |
| UOKAMDJM Ltd | 2.47M | 2.31 | -10.64 | -66.61% | -22.51% | -121.44% | ||
| HOUSAnywhere Real Estate Inc. | 1.98B | 17.64 | -15.34 | 0.99% | -2.18% | -8.42% | 1.31% | 1.95 |
| REAXThe Real Brokerage Inc. | 817.55M | 3.86 | -27.57 | 83.5% | -0.78% | -25.9% | 5.83% | |
| LRHCLa Rosa Holding Corp. Common Stock | 942.69K | 0.58 | -56.31 | 118.67% | -35.48% | -488.37% | 0.72 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Revenue | 784.11M | 773.99M | 1.35B | 1.15B | 955.58M | 995.63M |
| Revenue Growth % | - | -0.01% | 0.75% | -0.15% | -0.17% | 0.04% |
| Property Operating Expenses | 525.23M | 0 | 0 | 836.8M | 0 | 743.82M |
| Net Operating Income (NOI) | - | - | - | - | - | - |
| NOI Margin % | - | - | - | - | - | - |
| Operating Expenses | 262.36M | 823.27M | 1.25B | 320.92M | 1.02B | 320.63M |
| G&A Expenses | 173.44M | 140.23M | 169.97M | 217.18M | 209.12M | 200.38M |
| EBITDA | 5.16M | -23.42M | 110.66M | 3.47M | -56.47M | -61.09M |
| EBITDA Margin % | - | - | - | - | - | - |
| Depreciation & Amortization | 8.64M | 25.86M | 8.56M | 8.01M | 8.03M | 7.74M |
| D&A / Revenue % | - | - | - | - | - | - |
| Operating Income | -3.48M | -49.28M | 102.1M | -4.54M | -64.5M | -68.83M |
| Operating Margin % | - | - | - | - | - | - |
| Interest Expense | 0 | 0 | 0 | 148K | 0 | 2.94M |
| Interest Coverage | - | - | - | -30.68x | - | -23.42x |
| Non-Operating Income | 0 | -62.8M | 0 | -4.79M | -2.38M | 4.12M |
| Pretax Income | 8.81M | -46.33M | 100.78M | 104K | -58.22M | -75.89M |
| Pretax Margin % | - | - | - | - | - | - |
| Income Tax | 354K | 44K | 2.13M | 6.5M | -15.05M | 1.12M |
| Effective Tax Rate % | - | - | - | - | - | - |
| Net Income | 8.46M | -46.37M | 98.84M | -5.62M | -42.55M | -76.32M |
| Net Margin % | - | - | - | - | - | - |
| Net Income Growth % | - | -6.48% | 3.13% | -1.06% | -6.57% | -0.79% |
| Funds From Operations (FFO) | - | - | - | - | - | - |
| FFO Margin % | - | - | - | - | - | - |
| FFO Growth % | - | -2.2% | 6.24% | -0.98% | -15.45% | -0.99% |
| FFO per Share | - | - | - | - | - | - |
| FFO Payout Ratio % | - | - | - | - | - | - |
| EPS (Diluted) | 0.10 | -0.54 | 1.21 | -0.08 | -0.52 | -0.91 |
| EPS Growth % | - | -6.4% | 3.24% | -1.06% | -5.82% | -0.75% |
| EPS (Basic) | 0.10 | -0.54 | 1.21 | -0.08 | -0.52 | -0.91 |
| Diluted Shares Outstanding | 81.61M | 85.27M | 85.27M | 73.79M | 82.25M | 83.86M |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Total Assets | 488.61M | 453.98M | 595.17M | 550.4M | 493.42M | 493.89M |
| Asset Growth % | - | -0.07% | 0.31% | -0.08% | -0.1% | 0% |
| Real Estate & Other Assets | 24.84M | 28.1M | 4.84M | 45.4M | 43.25M | 45.57M |
| PP&E (Net) | 185.37M | 175.81M | 162.92M | 159.49M | 147.89M | 138.19M |
| Investment Securities | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Total Current Assets | 118.24M | 148.37M | 280.81M | 225.06M | 181.28M | 196.06M |
| Cash & Equivalents | 71.48M | 94.42M | 211.62M | 163.86M | 119.81M | 135.66M |
| Receivables | 1000K | 1000K | 1000K | 1000K | 1000K | 1000K |
| Other Current Assets | 11.57M | 11.85M | 12.17M | 18.66M | 22.64M | 23.14M |
| Intangible Assets | 80.47M | 68.31M | 74.42M | 73.67M | 72.96M | 72.31M |
| Total Liabilities | 284.32M | 290.39M | 313.3M | 279.94M | 259.26M | 331.46M |
| Total Debt | 191.63M | 192.47M | 164.87M | 142.84M | 132.94M | 156.28M |
| Net Debt | 120.14M | 98.05M | -46.76M | -21.02M | 13.13M | 20.62M |
| Long-Term Debt | 20M | 12.92M | 176K | 0 | 0 | 32.67M |
| Short-Term Borrowings | 1000K | 1000K | 1000K | 0 | 0 | 0 |
| Capital Lease Obligations | 161.56M | 167.05M | 152.16M | 142.84M | 132.94M | 123.61M |
| Total Current Liabilities | 83.56M | 99.65M | 132.47M | 89.96M | 97.25M | 92.16M |
| Accounts Payable | 3.07M | 6.34M | 5.87M | 5.46M | 6.14M | 3.06M |
| Deferred Revenue | 0 | 0 | 6.69M | 8.22M | 11.23M | 18.23M |
| Other Liabilities | 34.89M | 2.28M | 188K | 306K | 133K | 40.94M |
| Total Equity | 204.28M | 163.59M | 281.87M | 270.46M | 234.15M | 162.43M |
| Equity Growth % | - | -0.2% | 0.72% | -0.04% | -0.13% | -0.31% |
| Shareholders Equity | 204.28M | 163.59M | 279.93M | 268.92M | 233.23M | 162.19M |
| Minority Interest | 0 | 0 | 1.94M | 1.54M | 923K | 237K |
| Common Stock | 204.28M | 163.59M | 812K | 809K | 879K | 889K |
| Additional Paid-in Capital | 0 | 0 | 278.5M | 273.11M | 279.9M | 285.17M |
| Retained Earnings | 0 | 0 | 622K | -5M | -47.55M | -123.87M |
| Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Return on Assets (ROA) | 0.02% | -0.1% | 0.19% | -0.01% | -0.08% | -0.15% |
| Return on Equity (ROE) | 0.04% | -0.25% | 0.44% | -0.02% | -0.17% | -0.38% |
| Debt / Assets | 0.39% | 0.42% | 0.28% | 0.26% | 0.27% | 0.32% |
| Debt / Equity | 0.94x | 1.18x | 0.58x | 0.53x | 0.57x | 0.96x |
| Net Debt / EBITDA | 23.29x | - | -0.42x | -6.06x | - | - |
| Book Value per Share | 2.50 | 1.92 | 3.31 | 3.67 | 2.85 | 1.94 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Cash from Operations | 7.58M | 31.86M | 127.83M | -14.74M | -30.41M | -25.96M |
| Operating CF Growth % | - | 3.21% | 3.01% | -1.12% | -1.06% | 0.15% |
| Operating CF / Revenue % | - | - | - | - | - | - |
| Net Income | 8.46M | -46.37M | 98.65M | -6.4M | -43.17M | -77M |
| Depreciation & Amortization | 8.64M | 25.86M | 8.56M | 8.01M | 8.03M | 7.74M |
| Stock-Based Compensation | 0 | 0 | 0 | 11.14M | 13.07M | 6.57M |
| Other Non-Cash Items | 8.36M | 59.1M | 23.92M | 23.07M | 26.65M | 36.84M |
| Working Capital Changes | -18.1M | -6.81M | -3.23M | -54.76M | -19.56M | -1.09M |
| Cash from Investing | -1.51M | -4.09M | -8.86M | -12.74M | -5.24M | -6.79M |
| Acquisitions (Net) | -2.05M | 2.04M | -500K | -400K | 0 | 0 |
| Purchase of Investments | -1.67M | 0 | -4.34M | -3.88M | -515K | -10.13M |
| Sale of Investments | 1000K | 0 | 0 | 375K | 1000K | 1000K |
| Other Investing | 8.62M | 0 | 88K | -300K | 0 | 0 |
| Cash from Financing | -19.12M | -143K | 3.2M | -30M | -6.21M | 45.45M |
| Dividends Paid | -18.75M | 0 | -31.47M | -16.25M | -4.22M | 0 |
| Common Dividends | -18.75M | 0 | -31.47M | -16.25M | -4.22M | 0 |
| Debt Issuance (Net) | -155K | -63K | -361K | -1000K | 0 | 1000K |
| Share Repurchases | 0 | 0 | 0 | 0 | -1.99M | -1.3M |
| Other Financing | -216K | -80K | 35.03M | -1.23M | 0 | -2M |
| Net Change in Cash | -13.05M | 27.63M | 122.16M | -57.48M | -41.87M | 12.7M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 92.12M | 79.07M | 106.7M | 228.87M | 171.38M | 129.52M |
| Cash at End | 79.07M | 106.7M | 228.87M | 171.38M | 129.52M | 142.22M |
| Free Cash Flow | -502K | 25.74M | 123.72M | -23.28M | -36.56M | -31.5M |
| FCF Growth % | - | 52.27% | 3.81% | -1.19% | -0.57% | 0.14% |
| FCF / Revenue % | - | - | - | - | - | - |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| FFO per Share | 0.21 | -0.24 | 1.26 | 0.03 | -0.42 | -0.82 |
| FFO Payout Ratio | 109.67% | 0% | 29.3% | 679.92% | -12.23% | 0% |
| NOI Margin | 33.02% | 100% | 100% | 27.43% | 100% | 25.29% |
| Net Debt / EBITDA | 23.29x | - | -0.42x | -6.06x | - | - |
| Debt / Assets | 39.22% | 42.4% | 27.7% | 25.95% | 26.94% | 31.64% |
| Interest Coverage | - | - | - | -30.68x | - | -23.42x |
| Book Value / Share | 2.5 | 1.92 | 3.31 | 3.67 | 2.85 | 1.94 |
| Revenue Growth | - | -1.29% | 74.83% | -14.78% | -17.14% | 4.19% |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Commissions And Other Brokerage Income | 1.29B | 1.1B | 906.07M | 946.56M |
| Commissions And Other Brokerage Income Growth | - | -14.90% | -17.62% | 4.47% |
| Property Management | 37.34M | 36.02M | 35.54M | 36.78M |
| Property Management Growth | - | -3.54% | -1.33% | 3.50% |
| Other Ancillary Services | 23.38M | 17.27M | 13.97M | 12.29M |
| Other Ancillary Services Growth | - | -26.12% | -19.13% | -12.04% |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| New York City Standard Metropolitan Statistical Area | 5.2M | 35.42M | 335.62M | 326.62M |
| New York City Standard Metropolitan Statistical Area Growth | - | 581.17% | 847.52% | -2.68% |
| Southeast | - | - | 250.74M | 284.51M |
| Southeast Growth | - | - | - | 13.47% |
| West | 16.42M | - | 189.57M | 193.44M |
| West Growth | - | - | - | 2.04% |
| Northeast | 1.75M | 601K | 179.65M | 191.06M |
| Northeast Growth | - | -65.75% | 29791.68% | 6.35% |
Douglas Elliman Inc. (DOUG) reported $1.03B in revenue for fiscal year 2024. This represents a 31% increase from $784.1M in 2019.
Douglas Elliman Inc. (DOUG) grew revenue by 4.2% over the past year. Growth has been modest.
Douglas Elliman Inc. (DOUG) reported a net loss of $59.3M for fiscal year 2024.
Douglas Elliman Inc. (DOUG) has a return on equity (ROE) of -38.5%. Negative ROE indicates the company is unprofitable.
Douglas Elliman Inc. (DOUG) generated Funds From Operations (FFO) of $-51.1M in the trailing twelve months. FFO is the primary profitability metric for REITs.