vs
Side-by-side financial comparison of Douglas Elliman Inc. (DOUG) and T1 Energy Inc. (TE). Click either name above to swap in a different company.
Douglas Elliman Inc. is the larger business by last-quarter revenue ($245.4M vs $210.5M, roughly 1.2× T1 Energy Inc.). Douglas Elliman Inc. runs the higher net margin — 27.9% vs -62.0%, a 90.0% gap on every dollar of revenue. T1 Energy Inc. produced more free cash flow last quarter ($55.0M vs $-14.7M).
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.
Sony Energy Devices Corporation , is a Japanese multinational company specializing in a variety of areas in the energy industry, and is a wholly owned subsidiary and part of the Devices Group of Sony. The company was established in February 1975 in Fukushima, Japan.
DOUG vs TE — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $245.4M | $210.5M |
| Net Profit | $68.6M | $-130.6M |
| Gross Margin | — | 10.0% |
| Operating Margin | 27.3% | -45.0% |
| Net Margin | 27.9% | -62.0% |
| Revenue YoY | 0.9% | — |
| Net Profit YoY | 1243.4% | -375.2% |
| EPS (diluted) | $0.80 | $-0.87 |
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 | — | ||
| Q3 25 | $262.8M | $210.5M | ||
| Q2 25 | $271.4M | $132.8M | ||
| Q1 25 | $253.4M | $53.5M | ||
| Q4 24 | $243.3M | — | ||
| Q3 24 | $266.3M | $0 | ||
| Q2 24 | $285.8M | $0 | ||
| Q1 24 | $200.2M | $0 |
| Q4 25 | $68.6M | — | ||
| Q3 25 | $-24.7M | $-130.6M | ||
| Q2 25 | $-22.7M | $-31.9M | ||
| Q1 25 | $-6.0M | $-16.2M | ||
| Q4 24 | $-6.0M | — | ||
| Q3 24 | $-27.2M | $-27.5M | ||
| Q2 24 | $-1.7M | $-27.0M | ||
| Q1 24 | $-41.5M | $-28.5M |
| Q4 25 | — | — | ||
| Q3 25 | — | 10.0% | ||
| Q2 25 | — | 24.7% | ||
| Q1 25 | — | 33.3% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | 27.3% | — | ||
| Q3 25 | -4.1% | -45.0% | ||
| Q2 25 | -2.0% | -22.0% | ||
| Q1 25 | -2.1% | -44.2% | ||
| Q4 24 | -6.7% | — | ||
| Q3 24 | -2.8% | — | ||
| Q2 24 | -1.3% | — | ||
| Q1 24 | -20.7% | — |
| Q4 25 | 27.9% | — | ||
| Q3 25 | -9.4% | -62.0% | ||
| Q2 25 | -8.4% | -24.0% | ||
| Q1 25 | -2.4% | -30.4% | ||
| Q4 24 | -2.5% | — | ||
| Q3 24 | -10.2% | — | ||
| Q2 24 | -0.6% | — | ||
| Q1 24 | -20.7% | — |
| Q4 25 | $0.80 | — | ||
| Q3 25 | $-0.29 | $-0.87 | ||
| Q2 25 | $-0.27 | $-0.21 | ||
| Q1 25 | $-0.07 | $-0.11 | ||
| Q4 24 | $-0.06 | — | ||
| Q3 24 | $-0.33 | $-0.20 | ||
| Q2 24 | $-0.02 | $-0.19 | ||
| Q1 24 | $-0.50 | $-0.20 |
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 | $34.1M |
| Total DebtLower is stronger | — | $547.3M |
| Stockholders' EquityBook value | $183.9M | $96.9M |
| Total Assets | $444.4M | $1.4B |
| Debt / EquityLower = less leverage | — | 5.65× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $115.5M | — | ||
| Q3 25 | $143.0M | $34.1M | ||
| Q2 25 | $136.3M | $8.5M | ||
| Q1 25 | $136.8M | $48.9M | ||
| Q4 24 | $145.5M | — | ||
| Q3 24 | $151.4M | $181.9M | ||
| Q2 24 | $92.9M | $219.6M | ||
| Q1 24 | $91.5M | $249.9M |
| Q4 25 | — | — | ||
| Q3 25 | — | $547.3M | ||
| Q2 25 | — | $591.2M | ||
| Q1 25 | — | $603.2M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $602.3M |
| Q4 25 | $183.9M | — | ||
| Q3 25 | $115.1M | $96.9M | ||
| Q2 25 | $137.6M | $183.9M | ||
| Q1 25 | $158.2M | $201.9M | ||
| Q4 24 | $162.2M | — | ||
| Q3 24 | $173.6M | $538.7M | ||
| Q2 24 | $196.9M | $561.6M | ||
| Q1 24 | $195.1M | $582.3M |
| Q4 25 | $444.4M | — | ||
| Q3 25 | $480.6M | $1.4B | ||
| Q2 25 | $489.0M | $1.4B | ||
| Q1 25 | $493.9M | $1.4B | ||
| Q4 24 | $493.9M | — | ||
| Q3 24 | $502.7M | $615.0M | ||
| Q2 24 | $463.9M | $644.4M | ||
| Q1 24 | $461.1M | $670.3M |
| Q4 25 | — | — | ||
| Q3 25 | — | 5.65× | ||
| Q2 25 | — | 3.21× | ||
| Q1 25 | — | 2.99× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 1.03× |
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 | $63.9M |
| Free Cash FlowOCF − Capex | $-14.7M | $55.0M |
| FCF MarginFCF / Revenue | -6.0% | 26.1% |
| Capex IntensityCapex / Revenue | 0.1% | 4.2% |
| Cash ConversionOCF / Net Profit | -0.21× | — |
| TTM Free Cash FlowTrailing 4 quarters | $-17.2M | $-42.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-14.4M | — | ||
| Q3 25 | $5.5M | $63.9M | ||
| Q2 25 | $642.0K | $33.4M | ||
| Q1 25 | $-5.6M | $-44.8M | ||
| Q4 24 | $-9.0M | — | ||
| Q3 24 | $9.0M | $-28.4M | ||
| Q2 24 | $1.3M | $-28.0M | ||
| Q1 24 | $-27.3M | $-16.2M |
| Q4 25 | $-14.7M | — | ||
| Q3 25 | $4.7M | $55.0M | ||
| Q2 25 | $-575.0K | $10.6M | ||
| Q1 25 | $-6.7M | $-74.0M | ||
| Q4 24 | $-10.2M | — | ||
| Q3 24 | $7.7M | $-34.0M | ||
| Q2 24 | $432.0K | $-35.6M | ||
| Q1 24 | $-29.4M | $-37.7M |
| Q4 25 | -6.0% | — | ||
| Q3 25 | 1.8% | 26.1% | ||
| Q2 25 | -0.2% | 8.0% | ||
| Q1 25 | -2.6% | -138.4% | ||
| Q4 24 | -4.2% | — | ||
| Q3 24 | 2.9% | — | ||
| Q2 24 | 0.2% | — | ||
| Q1 24 | -14.7% | — |
| Q4 25 | 0.1% | — | ||
| Q3 25 | 0.3% | 4.2% | ||
| Q2 25 | 0.4% | 17.2% | ||
| Q1 25 | 0.4% | 54.5% | ||
| Q4 24 | 0.5% | — | ||
| Q3 24 | 0.5% | — | ||
| Q2 24 | 0.3% | — | ||
| Q1 24 | 1.0% | — |
| Q4 25 | -0.21× | — | ||
| 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% |
TE
| Related Party | $120.1M | 57% |
| Nonrelated Party | $90.4M | 43% |
