vs
Side-by-side financial comparison of Douglas Emmett Inc (DEI) and LiveRamp Holdings, Inc. (RAMP). Click either name above to swap in a different company.
Douglas Emmett Inc is the larger business by last-quarter revenue ($249.4M vs $212.2M, roughly 1.2× LiveRamp Holdings, Inc.). LiveRamp Holdings, Inc. runs the higher net margin — 18.8% vs -2.7%, a 21.5% gap on every dollar of revenue. On growth, LiveRamp Holdings, Inc. posted the faster year-over-year revenue change (8.6% vs 1.8%). Over the past eight quarters, LiveRamp Holdings, Inc.'s revenue compounded faster (11.1% CAGR vs 0.9%).
Douglas Emmett Inc is a leading real estate investment trust (REIT) that owns, operates, and acquires high-quality office and multifamily residential properties. Its core operation areas are high-barrier-to-entry markets including Los Angeles in California and Honolulu in Hawaii, serving premium commercial and residential tenant segments.
LiveRamp Holdings, Inc., is an American SaaS company that offers a data connectivity platform whose services include data onboarding, the transfer of offline data online for marketing purposes.
DEI vs RAMP — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $249.4M | $212.2M |
| Net Profit | $-6.8M | $39.9M |
| Gross Margin | 62.2% | 71.9% |
| Operating Margin | — | 18.6% |
| Net Margin | -2.7% | 18.8% |
| Revenue YoY | 1.8% | 8.6% |
| Net Profit YoY | -670.7% | 255.7% |
| EPS (diluted) | $-0.04 | $0.62 |
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 | $249.4M | $212.2M | ||
| Q3 25 | $250.6M | $199.8M | ||
| Q2 25 | $252.4M | $194.8M | ||
| Q1 25 | $251.5M | $188.7M | ||
| Q4 24 | $245.0M | $195.4M | ||
| Q3 24 | $250.8M | $185.5M | ||
| Q2 24 | $245.8M | $176.0M | ||
| Q1 24 | $245.0M | $171.9M |
| Q4 25 | $-6.8M | $39.9M | ||
| Q3 25 | $-10.9M | $27.4M | ||
| Q2 25 | $-5.8M | $7.7M | ||
| Q1 25 | $39.8M | $-6.3M | ||
| Q4 24 | $-888.0K | $11.2M | ||
| Q3 24 | $4.6M | $1.7M | ||
| Q2 24 | $10.9M | $-7.5M | ||
| Q1 24 | $8.9M | $-5.4M |
| Q4 25 | 62.2% | 71.9% | ||
| Q3 25 | 63.6% | 70.2% | ||
| Q2 25 | 63.2% | 70.1% | ||
| Q1 25 | 64.4% | 69.3% | ||
| Q4 24 | 63.5% | 71.9% | ||
| Q3 24 | 62.2% | 72.4% | ||
| Q2 24 | 66.2% | 70.6% | ||
| Q1 24 | 66.1% | 72.2% |
| Q4 25 | — | 18.6% | ||
| Q3 25 | — | 10.7% | ||
| Q2 25 | — | 3.7% | ||
| Q1 25 | — | -6.1% | ||
| Q4 24 | — | 7.5% | ||
| Q3 24 | — | 4.0% | ||
| Q2 24 | — | -3.0% | ||
| Q1 24 | — | -8.3% |
| Q4 25 | -2.7% | 18.8% | ||
| Q3 25 | -4.3% | 13.7% | ||
| Q2 25 | -2.3% | 4.0% | ||
| Q1 25 | 15.8% | -3.3% | ||
| Q4 24 | -0.4% | 5.7% | ||
| Q3 24 | 1.8% | 0.9% | ||
| Q2 24 | 4.4% | -4.3% | ||
| Q1 24 | 3.6% | -3.1% |
| Q4 25 | $-0.04 | $0.62 | ||
| Q3 25 | $-0.07 | $0.42 | ||
| Q2 25 | $-0.04 | $0.12 | ||
| Q1 25 | $0.24 | $-0.10 | ||
| Q4 24 | $-0.01 | $0.17 | ||
| Q3 24 | $0.03 | $0.03 | ||
| Q2 24 | $0.06 | $-0.11 | ||
| Q1 24 | $0.05 | $-0.09 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $340.8M | $403.4M |
| Total DebtLower is stronger | $5.5B | — |
| Stockholders' EquityBook value | $1.9B | $962.3M |
| Total Assets | $9.3B | $1.3B |
| Debt / EquityLower = less leverage | 2.91× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $340.8M | $403.4M | ||
| Q3 25 | $408.5M | $376.9M | ||
| Q2 25 | $426.9M | $371.1M | ||
| Q1 25 | $525.7M | $420.8M | ||
| Q4 24 | $444.6M | $384.3M | ||
| Q3 24 | $544.2M | $348.4M | ||
| Q2 24 | $561.1M | $342.7M | ||
| Q1 24 | $556.7M | $368.9M |
| Q4 25 | $5.5B | — | ||
| Q3 25 | $5.6B | — | ||
| Q2 25 | $5.6B | — | ||
| Q1 25 | $5.6B | — | ||
| Q4 24 | $5.5B | — | ||
| Q3 24 | $5.5B | — | ||
| Q2 24 | $5.5B | — | ||
| Q1 24 | $5.5B | — |
| Q4 25 | $1.9B | $962.3M | ||
| Q3 25 | $1.9B | $943.8M | ||
| Q2 25 | $2.0B | $947.8M | ||
| Q1 25 | $2.0B | $948.9M | ||
| Q4 24 | $2.1B | $957.7M | ||
| Q3 24 | $2.1B | $932.1M | ||
| Q2 24 | $2.2B | $951.9M | ||
| Q1 24 | $2.2B | $949.1M |
| Q4 25 | $9.3B | $1.3B | ||
| Q3 25 | $9.4B | $1.2B | ||
| Q2 25 | $9.4B | $1.2B | ||
| Q1 25 | $9.6B | $1.3B | ||
| Q4 24 | $9.4B | $1.3B | ||
| Q3 24 | $9.5B | $1.2B | ||
| Q2 24 | $9.6B | $1.2B | ||
| Q1 24 | $9.6B | $1.2B |
| Q4 25 | 2.91× | — | ||
| Q3 25 | 2.85× | — | ||
| Q2 25 | 2.78× | — | ||
| Q1 25 | 2.75× | — | ||
| Q4 24 | 2.67× | — | ||
| Q3 24 | 2.64× | — | ||
| Q2 24 | 2.56× | — | ||
| Q1 24 | 2.52× | — |
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 | $386.9M | — |
| Free Cash FlowOCF − Capex | $194.5M | — |
| FCF MarginFCF / Revenue | 78.0% | — |
| Capex IntensityCapex / Revenue | 77.1% | 0.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $376.9M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $386.9M | — | ||
| Q3 25 | $109.8M | $57.4M | ||
| Q2 25 | $81.3M | $-15.8M | ||
| Q1 25 | $132.6M | — | ||
| Q4 24 | $408.7M | $45.1M | ||
| Q3 24 | $103.7M | $55.6M | ||
| Q2 24 | $91.9M | $-9.3M | ||
| Q1 24 | $139.0M | — |
| Q4 25 | $194.5M | — | ||
| Q3 25 | $61.9M | $56.8M | ||
| Q2 25 | $30.2M | $-16.2M | ||
| Q1 25 | $90.3M | — | ||
| Q4 24 | $241.4M | $44.8M | ||
| Q3 24 | $63.2M | $55.4M | ||
| Q2 24 | $52.2M | $-9.6M | ||
| Q1 24 | $90.9M | — |
| Q4 25 | 78.0% | — | ||
| Q3 25 | 24.7% | 28.4% | ||
| Q2 25 | 11.9% | -8.3% | ||
| Q1 25 | 35.9% | — | ||
| Q4 24 | 98.5% | 22.9% | ||
| Q3 24 | 25.2% | 29.8% | ||
| Q2 24 | 21.2% | -5.4% | ||
| Q1 24 | 37.1% | — |
| Q4 25 | 77.1% | 0.1% | ||
| Q3 25 | 19.1% | 0.3% | ||
| Q2 25 | 20.3% | 0.2% | ||
| Q1 25 | 16.8% | 0.2% | ||
| Q4 24 | 68.3% | 0.1% | ||
| Q3 24 | 16.1% | 0.1% | ||
| Q2 24 | 16.1% | 0.1% | ||
| Q1 24 | 19.6% | 1.0% |
| Q4 25 | — | — | ||
| Q3 25 | — | 2.09× | ||
| Q2 25 | — | -2.04× | ||
| Q1 25 | 3.33× | — | ||
| Q4 24 | — | 4.02× | ||
| Q3 24 | 22.46× | 32.10× | ||
| Q2 24 | 8.44× | — | ||
| Q1 24 | 15.60× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DEI
| Rental Revenue And Tenant Recovery Revenue | $169.4M | 68% |
| Multifamily Segment | $49.9M | 20% |
| Parking Revenue And Other Income | $30.2M | 12% |
RAMP
Segment breakdown not available.
