vs
Side-by-side financial comparison of Baldwin Insurance Group, Inc. (BWIN) and Douglas Elliman Inc. (DOUG). Click either name above to swap in a different company.
Baldwin Insurance Group, Inc. is the larger business by last-quarter revenue ($347.3M vs $245.4M, roughly 1.4× Douglas Elliman Inc.). Douglas Elliman Inc. runs the higher net margin — 27.9% vs -7.5%, a 35.4% gap on every dollar of revenue. On growth, Baldwin Insurance Group, Inc. posted the faster year-over-year revenue change (5.3% vs 0.9%). Douglas Elliman Inc. produced more free cash flow last quarter ($-14.7M vs $-68.9M). Over the past eight quarters, Douglas Elliman Inc.'s revenue compounded faster (10.7% CAGR vs -4.4%).
The Baldwin Piano Company is an American piano brand. It was once the largest US-based manufacturer of keyboard instruments and was known by the slogan, "America's Favorite Piano". Since 2001, it has been a subsidiary of Gibson Brands, Inc. Baldwin ceased domestic production in December 2008, moving its piano manufacturing to China.
Douglas Elliman Inc. is a leading U.S.-based residential real estate brokerage firm. It offers luxury property sales, rentals, property management, and advisory solutions, serving high-net-worth clients across key metro markets including New York, California, Florida, and Texas.
BWIN vs DOUG — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $347.3M | $245.4M |
| Net Profit | $-25.9M | $68.6M |
| Gross Margin | — | — |
| Operating Margin | -3.8% | 27.3% |
| Net Margin | -7.5% | 27.9% |
| Revenue YoY | 5.3% | 0.9% |
| Net Profit YoY | -28.3% | 1243.4% |
| EPS (diluted) | $-0.38 | $0.80 |
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.
| Q4 25 | $347.3M | $245.4M | ||
| Q3 25 | $365.4M | $262.8M | ||
| Q2 25 | $378.8M | $271.4M | ||
| Q1 25 | $413.4M | $253.4M | ||
| Q4 24 | $329.9M | $243.3M | ||
| Q3 24 | $338.9M | $266.3M | ||
| Q2 24 | $339.8M | $285.8M | ||
| Q1 24 | $380.4M | $200.2M |
| Q4 25 | $-25.9M | $68.6M | ||
| Q3 25 | $-18.7M | $-24.7M | ||
| Q2 25 | $-3.2M | $-22.7M | ||
| Q1 25 | $13.9M | $-6.0M | ||
| Q4 24 | $-20.2M | $-6.0M | ||
| Q3 24 | $-8.4M | $-27.2M | ||
| Q2 24 | $-17.6M | $-1.7M | ||
| Q1 24 | $21.6M | $-41.5M |
| Q4 25 | -3.8% | 27.3% | ||
| Q3 25 | 0.9% | -4.1% | ||
| Q2 25 | 7.4% | -2.0% | ||
| Q1 25 | 13.6% | -2.1% | ||
| Q4 24 | -1.7% | -6.7% | ||
| Q3 24 | 4.5% | -2.8% | ||
| Q2 24 | 4.8% | -1.3% | ||
| Q1 24 | 9.0% | -20.7% |
| Q4 25 | -7.5% | 27.9% | ||
| Q3 25 | -5.1% | -9.4% | ||
| Q2 25 | -0.8% | -8.4% | ||
| Q1 25 | 3.4% | -2.4% | ||
| Q4 24 | -6.2% | -2.5% | ||
| Q3 24 | -2.5% | -10.2% | ||
| Q2 24 | -5.2% | -0.6% | ||
| Q1 24 | 5.7% | -20.7% |
| Q4 25 | $-0.38 | $0.80 | ||
| Q3 25 | $-0.27 | $-0.29 | ||
| Q2 25 | $-0.05 | $-0.27 | ||
| Q1 25 | $0.20 | $-0.07 | ||
| Q4 24 | $-0.31 | $-0.06 | ||
| Q3 24 | $-0.13 | $-0.33 | ||
| Q2 24 | $-0.28 | $-0.02 | ||
| Q1 24 | $0.33 | $-0.50 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $123.7M | $115.5M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $600.2M | $183.9M |
| Total Assets | $3.9B | $444.4M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $123.7M | $115.5M | ||
| Q3 25 | $89.7M | $143.0M | ||
| Q2 25 | $105.7M | $136.3M | ||
| Q1 25 | $81.8M | $136.8M | ||
| Q4 24 | $90.0M | $145.5M | ||
| Q3 24 | $181.8M | $151.4M | ||
| Q2 24 | $208.3M | $92.9M | ||
| Q1 24 | $112.1M | $91.5M |
| Q4 25 | $600.2M | $183.9M | ||
| Q3 25 | $619.7M | $115.1M | ||
| Q2 25 | $630.8M | $137.6M | ||
| Q1 25 | $619.6M | $158.2M | ||
| Q4 24 | $583.2M | $162.2M | ||
| Q3 24 | $595.4M | $173.6M | ||
| Q2 24 | $590.9M | $196.9M | ||
| Q1 24 | $597.9M | $195.1M |
| Q4 25 | $3.9B | $444.4M | ||
| Q3 25 | $3.8B | $480.6M | ||
| Q2 25 | $3.7B | $489.0M | ||
| Q1 25 | $3.5B | $493.9M | ||
| Q4 24 | $3.5B | $493.9M | ||
| Q3 24 | $3.5B | $502.7M | ||
| Q2 24 | $3.7B | $463.9M | ||
| Q1 24 | $3.5B | $461.1M |
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 | $-29.4M | $-14.4M |
| Free Cash FlowOCF − Capex | $-68.9M | $-14.7M |
| FCF MarginFCF / Revenue | -19.9% | -6.0% |
| Capex IntensityCapex / Revenue | 11.4% | 0.1% |
| Cash ConversionOCF / Net Profit | — | -0.21× |
| TTM Free Cash FlowTrailing 4 quarters | $-137.8M | $-17.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-29.4M | $-14.4M | ||
| Q3 25 | $41.0M | $5.5M | ||
| Q2 25 | $-16.7M | $642.0K | ||
| Q1 25 | $-64.0M | $-5.6M | ||
| Q4 24 | $51.5M | $-9.0M | ||
| Q3 24 | $32.4M | $9.0M | ||
| Q2 24 | $18.3M | $1.3M | ||
| Q1 24 | $3.0M | $-27.3M |
| Q4 25 | $-68.9M | $-14.7M | ||
| Q3 25 | $32.2M | $4.7M | ||
| Q2 25 | $-28.1M | $-575.0K | ||
| Q1 25 | $-72.9M | $-6.7M | ||
| Q4 24 | $10.4M | $-10.2M | ||
| Q3 24 | $22.2M | $7.7M | ||
| Q2 24 | $7.8M | $432.0K | ||
| Q1 24 | $-5.1M | $-29.4M |
| Q4 25 | -19.9% | -6.0% | ||
| Q3 25 | 8.8% | 1.8% | ||
| Q2 25 | -7.4% | -0.2% | ||
| Q1 25 | -17.6% | -2.6% | ||
| Q4 24 | 3.2% | -4.2% | ||
| Q3 24 | 6.6% | 2.9% | ||
| Q2 24 | 2.3% | 0.2% | ||
| Q1 24 | -1.4% | -14.7% |
| Q4 25 | 11.4% | 0.1% | ||
| Q3 25 | 2.4% | 0.3% | ||
| Q2 25 | 3.0% | 0.4% | ||
| Q1 25 | 2.2% | 0.4% | ||
| Q4 24 | 12.4% | 0.5% | ||
| Q3 24 | 3.0% | 0.5% | ||
| Q2 24 | 3.1% | 0.3% | ||
| Q1 24 | 2.1% | 1.0% |
| Q4 25 | — | -0.21× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | -4.59× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.14× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BWIN
| Insurance Advisory Solutions | $157.9M | 45% |
| Underwriting Capacity Technology Solutions | $129.5M | 37% |
| Consultingand Service Fee Revenue | $20.9M | 6% |
| Policy Feeand Installment Fee Revenue | $20.4M | 6% |
| Other | $7.3M | 2% |
| Earned Premium | $6.9M | 2% |
| Other Insurance Product Line | $4.4M | 1% |
DOUG
| Commissions And Other Brokerage Income | $240.3M | 98% |
| Property Management Income | $2.8M | 1% |
| Property Management | $2.2M | 1% |
