DoubleDown Interactive Co., Ltd. (DDI) fundamental analysis — strengths, weaknesses & financial health based on data analysis
No significant weaknesses identified
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
DoubleDown Interactive Co., Ltd. (DDI) stock price & volume — 10-year historical chart
DoubleDown Interactive Co., Ltd. (DDI) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
DoubleDown Interactive Co., Ltd. (DDI) EPS & revenue vs analyst estimates — last 4 quarters
| Quarter | Date | EPS (Act vs Est) | Revenue (Act vs Est) |
|---|---|---|---|
| Q1 2026Latest | Feb 11, 2026 | $0.49vs $0.62-21.0% | $96Mvs $99M-3.6% |
| Q4 2025 | Nov 10, 2025 | $0.66vs $0.60+10.0% | $96Mvs $104M-7.6% |
| Q3 2025 | Aug 12, 2025 | $0.44vs $0.51-13.7% | $85Mvs $85M+0.1% |
| Q2 2025 | May 13, 2025 | $0.48vs $0.55-12.7% | $83Mvs $83M+0.4% |
DoubleDown Interactive Co., Ltd. (DDI) competitors in iGaming and Emerging Tech (Blockchain, IoT) — business model, growth, and fundamentals comparison
DoubleDown Interactive Co., Ltd. (DDI) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
DoubleDown Interactive Co., Ltd. (DDI) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 266.88M | 273.61M | 358.34M | 363.2M | 321.03M | 308.86M | 341.33M | 360.13M |
| Revenue Growth % | - | 2.52% | 30.97% | 1.36% | -11.61% | -3.79% | 10.51% | 5.51% |
| Cost of Goods Sold | 104.05M | 99.62M | 126.25M | 126.61M | 109.31M | 99.17M | 103.54M | 101.62M |
| COGS % of Revenue | 38.99% | 36.41% | 35.23% | 34.86% | 34.05% | 32.11% | 30.33% | 28.22% |
| Gross Profit | 162.83M▲ 0% | 173.99M▲ 6.9% | 232.09M▲ 33.4% | 236.59M▲ 1.9% | 211.72M▼ 10.5% | 209.69M▼ 1.0% | 237.79M▲ 13.4% | 258.51M▲ 8.7% |
| Gross Margin % | 61.01% | 63.59% | 64.77% | 65.14% | 65.95% | 67.89% | 69.67% | 71.78% |
| Gross Profit Growth % | - | 6.85% | 33.39% | 1.94% | -10.51% | -0.96% | 13.4% | 8.72% |
| Operating Expenses | 107.89M | 105.69M | 143.3M | 137.86M | 525.6M | 91.09M | 100.77M | 123.55M |
| OpEx % of Revenue | 40.43% | 38.63% | 39.99% | 37.96% | 163.72% | 29.49% | 29.52% | 34.31% |
| Selling, General & Admin | 57.73M | 53.02M | 92.95M | 97.95M | 91.97M | 69.89M | 87.21M | 111.59M |
| SG&A % of Revenue | 21.63% | 19.38% | 25.94% | 26.97% | 28.65% | 22.63% | 25.55% | 30.98% |
| Research & Development | 20.06M | 19.25M | 18.78M | 18.49M | 18.18M | 21.17M | 13.89M | 11.96M |
| R&D % of Revenue | 7.52% | 7.03% | 5.24% | 5.09% | 5.66% | 6.85% | 4.07% | 3.32% |
| Other Operating Expenses | -183K | 33.42M | 31.57M | 21.42M | 415.44M | 34K | -327K | 0 |
| Operating Income | 54.94M▲ 0% | 68.3M▲ 24.3% | 88.78M▲ 30.0% | 98.73M▲ 11.2% | -313.87M▼ 417.9% | 118.6M▲ 137.8% | 137.01M▲ 15.5% | 134.97M▼ 1.5% |
| Operating Margin % | 20.59% | 24.96% | 24.78% | 27.18% | -97.77% | 38.4% | 40.14% | 37.48% |
| Operating Income Growth % | - | 24.3% | 29.99% | 11.21% | -417.9% | 137.79% | 15.53% | -1.5% |
| EBITDA | 85.04M | 101.72M | 120.36M | 116.65M | -310.07M | 122.07M | 142.2M | 142.37M |
| EBITDA Margin % | 31.87% | 37.18% | 33.59% | 32.12% | -96.59% | 39.52% | 41.66% | 39.53% |
| EBITDA Growth % | - | 19.61% | 18.32% | -3.08% | -365.81% | 139.37% | 16.5% | 0.12% |
| D&A (Non-Cash Add-back) | 30.1M | 33.42M | 31.57M | 17.92M | 3.8M | 3.47M | 5.19M | 7.4M |
| EBIT | 64.65M | 68.3M | 86M | 102.63M | -303.34M | 133.38M | 164.93M | 134.97M |
| Net Interest Income | -30.12M | -26.04M | -10.59M | -1.8M | 3.16M | 11.88M | 13.61M | 12.87M |
| Interest Income | 272K | 524K | 197K | 208K | 4.99M | 13.66M | 15.66M | 19.74M |
| Interest Expense | 30.39M | 26.57M | 10.79M | 2.01M | 1.83M | 1.8M | 2.05M | 6.87M |
| Other Income/Expense | -20.69M | -18.43M | -13.57M | 1.88M | 8.71M | 12.75M | 25.86M | 4.93M |
| Pretax Income | 34.26M▲ 0% | 49.87M▲ 45.6% | 75.22M▲ 50.8% | 100.61M▲ 33.8% | -305.17M▼ 403.3% | 131.35M▲ 143.0% | 162.88M▲ 24.0% | 139.9M▼ 14.1% |
| Pretax Margin % | 12.84% | 18.23% | 20.99% | 27.7% | -95.06% | 42.53% | 47.72% | 38.85% |
| Income Tax | 9.21M | 13.54M | 21.59M | 22.51M | -71.19M | 30.27M | 38.53M | 37.19M |
| Effective Tax Rate % | 26.87% | 27.16% | 28.71% | 22.37% | 23.33% | 23.04% | 23.65% | 26.58% |
| Net Income | 25.05M▲ 0% | 36.33M▲ 45.0% | 53.62M▲ 47.6% | 78.11M▲ 45.7% | -233.98M▼ 399.6% | 101.04M▲ 143.2% | 124.02M▲ 22.7% | 102.55M▼ 17.3% |
| Net Margin % | 9.39% | 13.28% | 14.96% | 21.51% | -72.88% | 32.71% | 36.33% | 28.48% |
| Net Income Growth % | - | 45% | 47.62% | 45.66% | -399.56% | 143.18% | 22.74% | -17.31% |
| Net Income (Continuing) | 25.05M | 36.33M | 53.62M | 78.11M | -233.98M | 101.08M | 124.35M | 102.71M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 157K | 118K | 187.95K |
| EPS (Diluted) | 0.51▲ 0% | 0.73▲ 43.1% | 1.21▲ 65.8% | 1.70▲ 40.5% | -4.72▼ 377.6% | 2.03▲ 143.0% | 2.50▲ 23.2% | 2.07▼ 17.2% |
| EPS Growth % | - | 43.14% | 65.75% | 40.5% | -377.65% | 143.01% | 23.15% | -17.2% |
| EPS (Basic) | 0.51 | 0.73 | 1.21 | 1.70 | -4.72 | 2.03 | 2.50 | 2.07 |
| Diluted Shares Outstanding | 49.56M | 49.56M | 44.3M | 46.06M | 49.56M | 49.56M | 49.56M | 49.55M |
| Basic Shares Outstanding | 49.56M | 49.56M | 44.3M | 46.06M | 49.56M | 49.56M | 49.56M | 49.55M |
| Dividend Payout Ratio | - | - | - | - | - | - | 0.25% | 0.08% |
DoubleDown Interactive Co., Ltd. (DDI) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 49.87M | 65.86M | 90.51M | 270.75M | 312.88M | 316.4M | 453.24M | 527.44M |
| Cash & Short-Term Investments | 30.96M | 42.42M | 63.19M | 242.06M | 285.24M | 274.99M | 414.85M | 489.91M |
| Cash Only | 30.96M | 42.42M | 63.19M | 242.06M | 217.35M | 206.91M | 334.85M | 388.79M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 67.89M | 67.83M | 80M | 101.12M |
| Accounts Receivable | 16.09M | 19.81M | 23.3M | 21.88M | 21.2M | 32.36M | 30.78M | 32.01M |
| Days Sales Outstanding | 22.01 | 26.43 | 23.73 | 21.98 | 24.1 | 38.24 | 32.91 | 32.44 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 248.35K | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | 0.91 | - | - |
| Other Current Assets | 0 | 0 | 0 | 0 | 6.44M | 2.16M | 7.61M | 5.52M |
| Total Non-Current Assets | 770.44M | 749.54M | 716.32M | 699.16M | 479.13M | 524.64M | 452.92M | 512.84M |
| Property, Plant & Equipment | 499K | 12.76M | 10.36M | 7.32M | 4.29M | 7.53M | 5.33M | 5.36M |
| Fixed Asset Turnover | 534.83x | 21.44x | 34.58x | 49.60x | 74.76x | 41.03x | 64.00x | 67.24x |
| Goodwill | 633.97M | 633.97M | 633.97M | 633.97M | 379.07M | 396.7M | 395.8M | 426.55M |
| Intangible Assets | 135.8M | 102.7M | 71.36M | 53.68M | 35.05M | 51.57M | 47.67M | 79.85M |
| Long-Term Investments | -6.4M | 0 | 0 | 1.48M | 1.4M | 1.28M | 0 | 0 |
| Other Non-Current Assets | 176K | 113K | 71K | 100.38K | 67.98K | 47.33M | 746K | 905.77K |
| Total Assets | 820.32M▲ 0% | 815.4M▼ 0.6% | 806.83M▼ 1.1% | 969.92M▲ 20.2% | 792.05M▼ 18.3% | 803.34M▲ 1.4% | 906.16M▲ 12.8% | 1.04B▲ 14.8% |
| Asset Turnover | 0.33x | 0.34x | 0.44x | 0.37x | 0.41x | 0.38x | 0.38x | 0.35x |
| Asset Growth % | - | -0.6% | -1.05% | 20.21% | -18.34% | 1.43% | 12.8% | 14.8% |
| Total Current Liabilities | 142.6M | 50.49M | 25.65M | 20.8M | 116.48M | 68.5M | 23.38M | 68.13M |
| Accounts Payable | 14.3M | 10.91M | 16.65M | 14.75M | 13.83M | 13.29M | 2.89M | 24.56M |
| Days Payables Outstanding | 50.15 | 39.99 | 48.12 | 42.53 | 46.18 | 48.93 | 10.18 | 88.21 |
| Short-Term Debt | 123.42M | 34.55M | 0 | 0 | 0 | 38.78M | 0 | 36.28M |
| Deferred Revenue (Current) | 1.92M | 1.8M | 2.42M | 2.25M | 2.43M | 2.52M | 1.75M | 1.86M |
| Other Current Liabilities | 1.2M | 261K | 717K | 730K | 97.18M | 10.64M | 0 | 1.76M |
| Current Ratio | 0.35x | 1.30x | 3.53x | 13.01x | 2.69x | 4.62x | 19.38x | 7.74x |
| Quick Ratio | 0.35x | 1.30x | 3.53x | 13.01x | 2.69x | 4.62x | 19.38x | 7.74x |
| Cash Conversion Cycle | - | - | - | - | - | -9.77 | - | - |
| Total Non-Current Liabilities | 347.85M | 384.24M | 81.67M | 85.13M | 49.34M | 6.95M | 40.75M | 22M |
| Long-Term Debt | 324.77M | 342.5M | 45.96M | 42.18M | 39.45M | 0 | 34.01M | 3.31M |
| Capital Lease Obligations | 0 | 10.42M | 7.83M | 4.69M | 1.63M | 4.42M | 3.51M | 3.31M |
| Deferred Tax Liabilities | 21.75M | 24.01M | 20.15M | 28.31M | 0 | 848K | 0 | 17.36M |
| Other Non-Current Liabilities | 1.33M | 7.3M | 7.73M | 9.95M | 8.27M | 1.68M | 3.22M | -1.97M |
| Total Liabilities | 490.45M | 434.73M | 107.32M | 105.93M | 165.83M | 75.45M | 64.13M | 90.13M |
| Total Debt | 446.78M | 390.27M | 56.82M | 49.94M | 44.13M | 46.35M | 38.69M | 42.9M |
| Net Debt | 415.82M | 347.85M | -6.37M | -192.12M | -173.22M | -160.56M | -296.16M | -345.89M |
| Debt / Equity | 1.35x | 1.03x | 0.08x | 0.06x | 0.07x | 0.06x | 0.05x | 0.05x |
| Debt / EBITDA | 5.25x | 3.84x | 0.47x | 0.43x | - | 0.38x | 0.27x | 0.30x |
| Net Debt / EBITDA | 4.89x | 3.42x | -0.05x | -1.65x | - | -1.32x | -2.08x | -2.43x |
| Interest Coverage | 1.81x | 2.57x | 8.23x | 49.10x | -171.42x | 65.96x | 66.87x | 19.65x |
| Total Equity | 329.86M▲ 0% | 380.67M▲ 15.4% | 699.51M▲ 83.8% | 863.99M▲ 23.5% | 626.23M▼ 27.5% | 727.89M▲ 16.2% | 842.03M▲ 15.7% | 950.14M▲ 12.8% |
| Equity Growth % | - | 15.4% | 83.76% | 23.51% | -27.52% | 16.23% | 15.68% | 12.84% |
| Book Value per Share | 6.66 | 7.68 | 15.79 | 18.76 | 12.64 | 14.69 | 16.99 | 19.17 |
| Total Shareholders' Equity | 329.86M | 380.67M | 699.51M | 863.99M | 626.23M | 727.73M | 841.91M | 949.95M |
| Common Stock | 10.6M | 10.6M | 18.92M | 21.2M | 21.2M | 21.2M | 21.2M | 21.19M |
| Retained Earnings | -20.24M | 16.09M | 69.71M | 147.93M | 226.39M | 327.27M | 472.13M | 574.47M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 76K | 9.43M | 22.82M | 23.03M | 19.36M | 19.98M | -10.69M | -4.9M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 157K | 118K | 187.95K |
DoubleDown Interactive Co., Ltd. (DDI) cash flow — operating, investing & free cash flow history
| Line item | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | Dec'25 |
|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 74.53M | 76.66M | 99.85M | 96.11M | 50.79M | 24.09M | 148.45M | 136.84M |
| Operating CF Margin % | 27.92% | 28.02% | 27.86% | 26.46% | 15.82% | 7.8% | 43.49% | 38% |
| Operating CF Growth % | - | 2.87% | 30.25% | -3.75% | -47.15% | -52.57% | 516.27% | -7.82% |
| Net Income | 25.05M | 36.33M | 53.62M | 78.11M | -233.98M | 101.08M | 124.44M | 102.55M |
| Depreciation & Amortization | 30.1M | 33.42M | 31.57M | 17.92M | 3.8M | 3.47M | 5.19M | 7.4M |
| Stock-Based Compensation | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 3.19M | 2.71M | 4.42M | 5.98M | -84.98M | 30.27M | 38.44M | 0 |
| Other Non-Cash Items | 12.1M | 9.67M | 5.35M | -2.06M | 271.22M | 3.32M | -31.53M | 22.64M |
| Working Capital Changes | 11.31M | -5.46M | 4.88M | -3.84M | 94.73M | -114.04M | 11.91M | 4.25M |
| Change in Receivables | 3.48M | -3.68M | -4.1M | 1.64M | -46K | -11.4M | 1.46M | 3.32M |
| Change in Inventory | 5.07M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 3.16M | -1.63M | 5.83M | -2.05M | -239K | -3.24M | 5.51M | 3.18M |
| Cash from Investing | -3.18M | -200K | -2.17M | -1.81M | -67.83M | -30.27M | -15.61M | -81.75M |
| Capital Expenditures | -3.18M | -200K | -217K | -207K | -269K | -198K | -867K | -292.16K |
| CapEx % of Revenue | 1.19% | 0.07% | 0.06% | 0.06% | 0.08% | 0.06% | 0.25% | 0.08% |
| Acquisitions | 0 | 0 | -1.95M | 0 | 0 | -26.88M | 0 | -61.6M |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | -6K | -58K | 22K | 5K | -5K | 0 |
| Cash from Financing | -46.68M | -61.79M | -76.27M | 86.04M | 0 | -3.25M | -2.01M | -1.35M |
| Debt Issued (Net) | -48.55M | -66.92M | -76.27M | 0 | 0 | -3.25M | -1.7M | 0 |
| Equity Issued (Net) | 0 | 0 | 0 | 1000K | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | -311K | -85.05K |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 1.87M | 5.12M | 0 | 0 | 0 | 0 | 0 | -1.27M |
| Net Change in Cash | 22.9M▲ 0% | 11.45M▼ 50.0% | 20.77M▲ 81.3% | 178.87M▲ 761.2% | -24.71M▼ 113.8% | -10.44M▲ 57.7% | 127.94M▲ 1325.4% | 54.43M▼ 57.5% |
| Free Cash Flow | 71.34M▲ 0% | 76.46M▲ 7.2% | 99.63M▲ 30.3% | 95.84M▼ 3.8% | 50.52M▼ 47.3% | 23.89M▼ 52.7% | 147.56M▲ 517.7% | 136.65M▼ 7.4% |
| FCF Margin % | 26.73% | 27.95% | 27.8% | 26.39% | 15.74% | 7.73% | 43.23% | 37.95% |
| FCF Growth % | - | 7.17% | 30.3% | -3.8% | -47.29% | -52.71% | 517.68% | -7.39% |
| FCF per Share | 1.44 | 1.54 | 2.25 | 2.08 | 1.02 | 0.48 | 2.98 | 2.76 |
| FCF Conversion (FCF/Net Income) | 2.97x | 2.11x | 1.86x | 1.23x | -0.22x | 0.24x | 1.20x | 1.33x |
| Interest Paid | 15.56M | 9.78M | 5.89M | 0 | 0 | 130K | 0 | 0 |
| Taxes Paid | 3.6M | 10.2M | 12.55M | 18.82M | 15.98M | 526K | 0 | 0 |
DoubleDown Interactive Co., Ltd. (DDI) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | 7.59% | 10.22% | 9.93% | 9.99% | -31.4% | 14.92% | 15.8% | 11.44% |
| Return on Invested Capital (ROIC) | 5.53% | 6.95% | 9.37% | 10.85% | -41.85% | 17.44% | 18.46% | 17.6% |
| Gross Margin | 61.01% | 63.59% | 64.77% | 65.14% | 65.95% | 67.89% | 69.67% | 71.78% |
| Net Margin | 9.39% | 13.28% | 14.96% | 21.51% | -72.88% | 32.71% | 36.33% | 28.48% |
| Debt / Equity | 1.35x | 1.03x | 0.08x | 0.06x | 0.07x | 0.06x | 0.05x | 0.05x |
| Interest Coverage | 1.81x | 2.57x | 8.23x | 49.10x | -171.42x | 65.96x | 66.87x | 19.65x |
| FCF Conversion | 2.97x | 2.11x | 1.86x | 1.23x | -0.22x | 0.24x | 1.20x | 1.33x |
| Revenue Growth | - | 2.52% | 30.97% | 1.36% | -11.61% | -3.79% | 10.51% | 5.51% |
DoubleDown Interactive Co., Ltd. (DDI) stock FAQ — growth, dividends, profitability & financials explained
DoubleDown Interactive Co., Ltd. (DDI) reported $360.1M in revenue for fiscal year 2025. This represents a 35% increase from $266.9M in 2018.
DoubleDown Interactive Co., Ltd. (DDI) grew revenue by 5.5% over the past year. This is steady growth.
Yes, DoubleDown Interactive Co., Ltd. (DDI) is profitable, generating $102.6M in net income for fiscal year 2025 (28.5% net margin).
DoubleDown Interactive Co., Ltd. (DDI) does not currently pay a meaningful dividend. The company may be reinvesting profits for growth.
DoubleDown Interactive Co., Ltd. (DDI) has a return on equity (ROE) of 11.4%. This is reasonable for most industries.
DoubleDown Interactive Co., Ltd. (DDI) generated $136.2M in free cash flow for fiscal year 2025. Positive FCF indicates the company can fund dividends, buybacks, or reinvestment.
DoubleDown Interactive Co., Ltd. (DDI) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates