vs
Side-by-side financial comparison of Douglas Elliman Inc. (DOUG) and OneStream, Inc. (OS). Click either name above to swap in a different company.
Douglas Elliman Inc. is the larger business by last-quarter revenue ($245.4M vs $163.7M, roughly 1.5× OneStream, Inc.). Douglas Elliman Inc. runs the higher net margin — 27.9% vs 0.6%, a 27.3% gap on every dollar of revenue. On growth, OneStream, Inc. posted the faster year-over-year revenue change (23.6% vs 0.9%). OneStream, Inc. produced more free cash flow last quarter ($25.6M vs $-14.7M). Over the past eight quarters, OneStream, Inc.'s revenue compounded faster (21.8% CAGR vs 10.7%).
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.
Blue Stream provides cable television, cable telephone, DVR, and up to 1 GIG Internet speed broadband services to customers in the Florida communities of Coral Springs and Weston.
DOUG vs OS — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $245.4M | $163.7M |
| Net Profit | $68.6M | $999.0K |
| Gross Margin | — | 69.8% |
| Operating Margin | 27.3% | -3.2% |
| Net Margin | 27.9% | 0.6% |
| Revenue YoY | 0.9% | 23.6% |
| Net Profit YoY | 1243.4% | — |
| EPS (diluted) | $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 | $245.4M | $163.7M | ||
| Q3 25 | $262.8M | $154.3M | ||
| Q2 25 | $271.4M | $147.6M | ||
| Q1 25 | $253.4M | $136.3M | ||
| Q4 24 | $243.3M | $132.5M | ||
| Q3 24 | $266.3M | $129.1M | ||
| Q2 24 | $285.8M | $117.5M | ||
| Q1 24 | $200.2M | $110.3M |
| Q4 25 | $68.6M | $999.0K | ||
| Q3 25 | $-24.7M | $-8.8M | ||
| Q2 25 | $-22.7M | $-18.4M | ||
| Q1 25 | $-6.0M | $-24.0M | ||
| Q4 24 | $-6.0M | — | ||
| Q3 24 | $-27.2M | $-171.9M | ||
| Q2 24 | $-1.7M | $-7.8M | ||
| Q1 24 | $-41.5M | $-5.0M |
| Q4 25 | — | 69.8% | ||
| Q3 25 | — | 68.1% | ||
| Q2 25 | — | 68.6% | ||
| Q1 25 | — | 68.0% | ||
| Q4 24 | — | 66.8% | ||
| Q3 24 | — | 50.1% | ||
| Q2 24 | — | 68.5% | ||
| Q1 24 | — | 69.1% |
| Q4 25 | 27.3% | -3.2% | ||
| Q3 25 | -4.1% | -11.3% | ||
| Q2 25 | -2.0% | -21.8% | ||
| Q1 25 | -2.1% | -29.3% | ||
| Q4 24 | -6.7% | -35.8% | ||
| Q3 24 | -2.8% | -197.6% | ||
| Q2 24 | -1.3% | -9.8% | ||
| Q1 24 | -20.7% | -4.9% |
| Q4 25 | 27.9% | 0.6% | ||
| Q3 25 | -9.4% | -5.7% | ||
| Q2 25 | -8.4% | -12.5% | ||
| Q1 25 | -2.4% | -17.6% | ||
| Q4 24 | -2.5% | — | ||
| Q3 24 | -10.2% | -133.1% | ||
| Q2 24 | -0.6% | -6.7% | ||
| Q1 24 | -20.7% | -4.5% |
| Q4 25 | $0.80 | — | ||
| Q3 25 | $-0.29 | — | ||
| Q2 25 | $-0.27 | — | ||
| Q1 25 | $-0.07 | — | ||
| Q4 24 | $-0.06 | — | ||
| Q3 24 | $-0.33 | $-1.06 | ||
| Q2 24 | $-0.02 | — | ||
| Q1 24 | $-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 | $115.5M | $693.6M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $183.9M | $504.7M |
| Total Assets | $444.4M | $1.0B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $115.5M | $693.6M | ||
| Q3 25 | $143.0M | $653.9M | ||
| Q2 25 | $136.3M | $652.1M | ||
| Q1 25 | $136.8M | $593.9M | ||
| Q4 24 | $145.5M | $544.2M | ||
| Q3 24 | $151.4M | $495.5M | ||
| Q2 24 | $92.9M | $140.5M | ||
| Q1 24 | $91.5M | — |
| Q4 25 | $183.9M | $504.7M | ||
| Q3 25 | $115.1M | $472.1M | ||
| Q2 25 | $137.6M | $458.2M | ||
| Q1 25 | $158.2M | $412.9M | ||
| Q4 24 | $162.2M | $386.2M | ||
| Q3 24 | $173.6M | $458.2M | ||
| Q2 24 | $196.9M | $97.5M | ||
| Q1 24 | $195.1M | $102.5M |
| Q4 25 | $444.4M | $1.0B | ||
| Q3 25 | $480.6M | $949.4M | ||
| Q2 25 | $489.0M | $910.5M | ||
| Q1 25 | $493.9M | $867.3M | ||
| Q4 24 | $493.9M | $823.2M | ||
| Q3 24 | $502.7M | $750.1M | ||
| Q2 24 | $463.9M | $379.7M | ||
| Q1 24 | $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 | $-14.4M | $25.8M |
| Free Cash FlowOCF − Capex | $-14.7M | $25.6M |
| FCF MarginFCF / Revenue | -6.0% | 15.7% |
| Capex IntensityCapex / Revenue | 0.1% | 0.1% |
| Cash ConversionOCF / Net Profit | -0.21× | 25.79× |
| TTM Free Cash FlowTrailing 4 quarters | $-17.2M | $95.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-14.4M | $25.8M | ||
| Q3 25 | $5.5M | $5.0M | ||
| Q2 25 | $642.0K | $29.7M | ||
| Q1 25 | $-5.6M | $36.2M | ||
| Q4 24 | $-9.0M | — | ||
| Q3 24 | $9.0M | $2.4M | ||
| Q2 24 | $1.3M | $8.1M | ||
| Q1 24 | $-27.3M | $25.5M |
| Q4 25 | $-14.7M | $25.6M | ||
| Q3 25 | $4.7M | $4.8M | ||
| Q2 25 | $-575.0K | $29.4M | ||
| Q1 25 | $-6.7M | $35.8M | ||
| Q4 24 | $-10.2M | — | ||
| Q3 24 | $7.7M | $1.3M | ||
| Q2 24 | $432.0K | $7.7M | ||
| Q1 24 | $-29.4M | $24.9M |
| Q4 25 | -6.0% | 15.7% | ||
| Q3 25 | 1.8% | 3.1% | ||
| Q2 25 | -0.2% | 19.9% | ||
| Q1 25 | -2.6% | 26.3% | ||
| Q4 24 | -4.2% | — | ||
| Q3 24 | 2.9% | 1.0% | ||
| Q2 24 | 0.2% | 6.6% | ||
| Q1 24 | -14.7% | 22.5% |
| Q4 25 | 0.1% | 0.1% | ||
| Q3 25 | 0.3% | 0.1% | ||
| Q2 25 | 0.4% | 0.2% | ||
| Q1 25 | 0.4% | 0.3% | ||
| Q4 24 | 0.5% | — | ||
| Q3 24 | 0.5% | 0.8% | ||
| Q2 24 | 0.3% | 0.3% | ||
| Q1 24 | 1.0% | 0.6% |
| Q4 25 | -0.21× | 25.79× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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% |
OS
| Subscription And Circulation | $150.3M | 92% |
| Professional Services And Other | $9.4M | 6% |
| License | $4.0M | 2% |
