vs
Side-by-side financial comparison of Douglas Elliman Inc. (DOUG) and Mistras Group, Inc. (MG). Click either name above to swap in a different company.
Douglas Elliman Inc. is the larger business by last-quarter revenue ($245.4M vs $181.5M, roughly 1.4× Mistras Group, Inc.). Douglas Elliman Inc. runs the higher net margin — 27.9% vs 2.1%, a 25.9% gap on every dollar of revenue. On growth, Mistras Group, Inc. posted the faster year-over-year revenue change (5.1% vs 0.9%). Mistras Group, Inc. produced more free cash flow last quarter ($26.0M vs $-14.7M). Over the past eight quarters, Douglas Elliman Inc.'s revenue compounded faster (10.7% CAGR vs -0.8%).
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.
Mistras Group, Inc. is a global provider of asset integrity and protection solutions, offering non-destructive testing, inspection, real-time monitoring, and engineering consulting services. Its key client segments include oil and gas, aerospace, power generation, and manufacturing industries, with operations spanning North America, Europe, and Asia-Pacific, helping clients enhance operational safety, extend asset lifespans, and minimize unplanned downtime.
DOUG vs MG — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $245.4M | $181.5M |
| Net Profit | $68.6M | $3.8M |
| Gross Margin | — | 28.4% |
| Operating Margin | 27.3% | 7.0% |
| Net Margin | 27.9% | 2.1% |
| Revenue YoY | 0.9% | 5.1% |
| Net Profit YoY | 1243.4% | -27.4% |
| EPS (diluted) | $0.80 | $0.12 |
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 | $245.4M | $181.5M | ||
| Q3 25 | $262.8M | $195.5M | ||
| Q2 25 | $271.4M | $185.4M | ||
| Q1 25 | $253.4M | $161.6M | ||
| Q4 24 | $243.3M | $172.7M | ||
| Q3 24 | $266.3M | $182.7M | ||
| Q2 24 | $285.8M | $189.8M | ||
| Q1 24 | $200.2M | $184.4M |
| Q4 25 | $68.6M | $3.8M | ||
| Q3 25 | $-24.7M | $13.1M | ||
| Q2 25 | $-22.7M | $3.0M | ||
| Q1 25 | $-6.0M | $-3.2M | ||
| Q4 24 | $-6.0M | $5.2M | ||
| Q3 24 | $-27.2M | $6.4M | ||
| Q2 24 | $-1.7M | $6.4M | ||
| Q1 24 | $-41.5M | $995.0K |
| Q4 25 | — | 28.4% | ||
| Q3 25 | — | 29.8% | ||
| Q2 25 | — | 29.1% | ||
| Q1 25 | — | 25.3% | ||
| Q4 24 | — | 26.5% | ||
| Q3 24 | — | 26.8% | ||
| Q2 24 | — | 27.1% | ||
| Q1 24 | — | 25.0% |
| Q4 25 | 27.3% | 7.0% | ||
| Q3 25 | -4.1% | 10.4% | ||
| Q2 25 | -2.0% | 4.5% | ||
| Q1 25 | -2.1% | -0.6% | ||
| Q4 24 | -6.7% | 6.1% | ||
| Q3 24 | -2.8% | 6.5% | ||
| Q2 24 | -1.3% | 6.3% | ||
| Q1 24 | -20.7% | 3.0% |
| Q4 25 | 27.9% | 2.1% | ||
| Q3 25 | -9.4% | 6.7% | ||
| Q2 25 | -8.4% | 1.6% | ||
| Q1 25 | -2.4% | -2.0% | ||
| Q4 24 | -2.5% | 3.0% | ||
| Q3 24 | -10.2% | 3.5% | ||
| Q2 24 | -0.6% | 3.4% | ||
| Q1 24 | -20.7% | 0.5% |
| Q4 25 | $0.80 | $0.12 | ||
| Q3 25 | $-0.29 | $0.41 | ||
| Q2 25 | $-0.27 | $0.10 | ||
| Q1 25 | $-0.07 | $-0.10 | ||
| Q4 24 | $-0.06 | $0.17 | ||
| Q3 24 | $-0.33 | $0.20 | ||
| Q2 24 | $-0.02 | $0.20 | ||
| Q1 24 | $-0.50 | $0.03 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $115.5M | $28.0M |
| Total DebtLower is stronger | — | $178.0M |
| Stockholders' EquityBook value | $183.9M | $235.1M |
| Total Assets | $444.4M | $578.8M |
| Debt / EquityLower = less leverage | — | 0.76× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $115.5M | $28.0M | ||
| Q3 25 | $143.0M | $27.8M | ||
| Q2 25 | $136.3M | $20.0M | ||
| Q1 25 | $136.8M | $18.5M | ||
| Q4 24 | $145.5M | $18.3M | ||
| Q3 24 | $151.4M | $20.4M | ||
| Q2 24 | $92.9M | $17.2M | ||
| Q1 24 | $91.5M | $16.9M |
| Q4 25 | — | $178.0M | ||
| Q3 25 | — | $202.3M | ||
| Q2 25 | — | $189.4M | ||
| Q1 25 | — | $171.9M | ||
| Q4 24 | — | $169.6M | ||
| Q3 24 | — | $189.7M | ||
| Q2 24 | — | $199.7M | ||
| Q1 24 | — | $198.4M |
| Q4 25 | $183.9M | $235.1M | ||
| Q3 25 | $115.1M | $227.4M | ||
| Q2 25 | $137.6M | $215.8M | ||
| Q1 25 | $158.2M | $198.7M | ||
| Q4 24 | $162.2M | $198.6M | ||
| Q3 24 | $173.6M | $205.2M | ||
| Q2 24 | $196.9M | $193.2M | ||
| Q1 24 | $195.1M | $187.1M |
| Q4 25 | $444.4M | $578.8M | ||
| Q3 25 | $480.6M | $596.3M | ||
| Q2 25 | $489.0M | $571.0M | ||
| Q1 25 | $493.9M | $526.8M | ||
| Q4 24 | $493.9M | $523.0M | ||
| Q3 24 | $502.7M | $551.7M | ||
| Q2 24 | $463.9M | $548.1M | ||
| Q1 24 | $461.1M | $542.1M |
| Q4 25 | — | 0.76× | ||
| Q3 25 | — | 0.89× | ||
| Q2 25 | — | 0.88× | ||
| Q1 25 | — | 0.87× | ||
| Q4 24 | — | 0.85× | ||
| Q3 24 | — | 0.92× | ||
| Q2 24 | — | 1.03× | ||
| Q1 24 | — | 1.06× |
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 | $-14.4M | $32.1M |
| Free Cash FlowOCF − Capex | $-14.7M | $26.0M |
| FCF MarginFCF / Revenue | -6.0% | 14.3% |
| Capex IntensityCapex / Revenue | 0.1% | 3.4% |
| Cash ConversionOCF / Net Profit | -0.21× | 8.55× |
| TTM Free Cash FlowTrailing 4 quarters | $-17.2M | $8.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-14.4M | $32.1M | ||
| Q3 25 | $5.5M | $4.5M | ||
| Q2 25 | $642.0K | $-9.3M | ||
| Q1 25 | $-5.6M | $5.6M | ||
| Q4 24 | $-9.0M | $25.7M | ||
| Q3 24 | $9.0M | $19.4M | ||
| Q2 24 | $1.3M | $4.5M | ||
| Q1 24 | $-27.3M | $604.0K |
| Q4 25 | $-14.7M | $26.0M | ||
| Q3 25 | $4.7M | $-4.1M | ||
| Q2 25 | $-575.0K | $-14.7M | ||
| Q1 25 | $-6.7M | $1.1M | ||
| Q4 24 | $-10.2M | $22.1M | ||
| Q3 24 | $7.7M | $14.6M | ||
| Q2 24 | $432.0K | $-284.0K | ||
| Q1 24 | $-29.4M | $-4.2M |
| Q4 25 | -6.0% | 14.3% | ||
| Q3 25 | 1.8% | -2.1% | ||
| Q2 25 | -0.2% | -7.9% | ||
| Q1 25 | -2.6% | 0.7% | ||
| Q4 24 | -4.2% | 12.8% | ||
| Q3 24 | 2.9% | 8.0% | ||
| Q2 24 | 0.2% | -0.1% | ||
| Q1 24 | -14.7% | -2.3% |
| Q4 25 | 0.1% | 3.4% | ||
| Q3 25 | 0.3% | 4.4% | ||
| Q2 25 | 0.4% | 2.9% | ||
| Q1 25 | 0.4% | 2.8% | ||
| Q4 24 | 0.5% | 2.1% | ||
| Q3 24 | 0.5% | 2.6% | ||
| Q2 24 | 0.3% | 2.5% | ||
| Q1 24 | 1.0% | 2.6% |
| Q4 25 | -0.21× | 8.55× | ||
| Q3 25 | — | 0.34× | ||
| Q2 25 | — | -3.07× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 4.96× | ||
| Q3 24 | — | 3.02× | ||
| Q2 24 | — | 0.71× | ||
| Q1 24 | — | 0.61× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DOUG
| Commissions And Other Brokerage Income | $240.3M | 98% |
| Property Management Income | $2.8M | 1% |
| Property Management | $2.2M | 1% |
MG
Segment breakdown not available.
