
DigitalBridge (DBRG) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
-9.4M
Gross Profit
34.0M
Operating Income
-26.9M
Net Income
-25.7M
EPS (Diluted)
$0.10
Balance Sheet Metrics
Total Assets
3.4B
Total Liabilities
957.8M
Shareholders Equity
2.5B
Debt to Equity
0.39
Cash Flow Metrics
Operating Cash Flow
20.6M
Free Cash Flow
50.0M
Revenue & Profitability Trend
DigitalBridge Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 578.0M | 821.4M | 694.8M | 387.8M | 416.4M |
Cost of Goods Sold | 144.6M | 3.2M | 23.2M | 7.2M | 133.4M |
Gross Profit | 433.3M | 818.2M | 671.6M | 380.7M | 283.0M |
Gross Margin % | 75.0% | 99.6% | 96.7% | 98.2% | 68.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 296.8M | 476.7M | 451.2M | 303.4M | 256.8M |
Other Operating Expenses | -29.1M | - | - | - | - |
Total Operating Expenses | 267.7M | 476.7M | 451.2M | 303.4M | 256.8M |
Operating Income | 131.9M | 304.9M | 176.1M | 32.9M | -214.8M |
Operating Margin % | 22.8% | 37.1% | 25.3% | 8.5% | -51.6% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 16.4M | 24.5M | 42.9M | 63.2M | 120.8M |
Other Non-Operating Income | 53.4M | 85.3M | -179.9M | -25.6M | -302.5M |
Pre-tax Income | 168.8M | 365.6M | -46.7M | -56.0M | -638.2M |
Income Tax | 2.9M | 6.0K | 13.1M | -21.5M | -47.1M |
Effective Tax Rate % | 1.7% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 147.0M | 45.2M | -570.0M | -816.9M | -3.8B |
Net Margin % | 25.4% | 5.5% | -82.0% | -210.6% | -910.2% |
Key Metrics | |||||
EBITDA | 224.2M | 888.2M | 585.8M | 654.4M | 90.0M |
EPS (Basic) | $0.07 | $0.78 | $-2.47 | $-3.12 | $-23.24 |
EPS (Diluted) | $0.07 | $0.77 | $-2.47 | $-3.12 | $-23.24 |
Basic Shares Outstanding | 168437000 | 159868000 | 154495000 | 122864000 | 118389500 |
Diluted Shares Outstanding | 168437000 | 159868000 | 154495000 | 122864000 | 118389500 |
Income Statement Trend
DigitalBridge Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 302.2M | 345.3M | 855.6M | 1.6B | 703.5M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 3.1M | 8.9M | 6.3M | 109.4M | 59.8M |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 442.0M | 464.4M | 9.5B | 5.8B | 12.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 9.7M | 41.1M | 32.6M | 498.6M | 528.3M |
Goodwill | 1.0B | 1.0B | 682.2M | 2.7B | 2.9B |
Intangible Assets | 72.5M | 103.8M | 85.7M | 1.2B | 1.3B |
Long-term Investments | - | 0 | 11.8M | 944.0K | 99.0K |
Other Non-Current Assets | 2.4M | 11.2M | 4.1M | 49.1M | 93.3M |
Total Non-Current Assets | 3.1B | 3.1B | 1.5B | 8.4B | 8.0B |
Total Assets | 3.5B | 3.6B | 11.0B | 14.2B | 20.2B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 26.3M | 13.8M | 25.2M | 121.9M | 120.7M |
Short-term Debt | - | - | 292.2M | 291.4M | - |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 259.0K | 153.0K | 5.3B | 3.1B | 7.9B |
Total Current Liabilities | 60.2M | 99.2M | 5.6B | 3.4B | 8.1B |
Non-Current Liabilities | |||||
Long-term Debt | 339.7M | 420.8M | 609.9M | 5.3B | 4.4B |
Deferred Tax Liabilities | 5.8M | 8.4M | 42.0K | 2.0M | 99.5M |
Other Non-Current Liabilities | 54.5M | 55.5M | 46.1M | 102.3M | 137.9M |
Total Non-Current Liabilities | 962.0M | 954.2M | 897.3M | 5.5B | 4.8B |
Total Liabilities | 1.0B | 1.1B | 6.5B | 8.9B | 12.9B |
Equity | |||||
Common Stock | 1.7M | 1.6M | 6.4M | 5.7M | 4.8M |
Retained Earnings | -6.8B | -6.8B | -7.0B | -6.6B | -6.2B |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.5B | 2.5B | 4.6B | 5.3B | 7.3B |
Key Metrics | |||||
Total Debt | 339.7M | 420.8M | 902.0M | 5.6B | 4.4B |
Working Capital | 381.8M | 365.2M | 3.9B | 2.4B | 4.1B |
Balance Sheet Composition
DigitalBridge Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 147.0M | 45.2M | -570.0M | -816.9M | -3.8B |
Depreciation & Amortization | 33.7M | 487.2M | 579.5M | 641.6M | 571.8M |
Stock-Based Compensation | 34.7M | 67.6M | 54.7M | 59.4M | 35.0M |
Working Capital Changes | -19.1M | -7.1M | 35.4M | -72.7M | 28.8M |
Operating Cash Flow | 71.8M | 167.1M | -47.3M | -174.6M | -3.0B |
Investing Activities | |||||
Capital Expenditures | -3.6M | 0 | 0 | 14.9M | 0 |
Acquisitions | -7.9M | -102.5M | 11.6M | 104.6M | 166.1M |
Investment Purchases | - | -4.1M | - | -21.4M | -11.7M |
Investment Sales | 0 | 3.4M | 10.6M | 18.4M | 32.8M |
Investing Cash Flow | -10.5M | -96.4M | 65.6M | 566.5M | 196.2M |
Financing Activities | |||||
Share Repurchases | 0 | -4.8M | -107.8M | -150.2M | -427.6M |
Dividends Paid | -65.4M | -65.2M | -64.0M | -73.4M | -185.8M |
Debt Issuance | 0 | 1.7B | 1.2B | 2.4B | 2.9B |
Debt Repayment | -5.0M | -1.4B | -514.5M | -1.7B | -2.7B |
Financing Cash Flow | -90.8M | 58.2M | 923.8M | 711.3M | 1.4B |
Free Cash Flow | 56.5M | 233.6M | 262.6M | 248.2M | 89.9M |
Net Change in Cash | -29.5M | 128.8M | 942.0M | 1.1B | -1.5B |
Cash Flow Trend
DigitalBridge Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
1,141.00
Forward P/E
28.53
Price to Book
1.69
Price to Sales
12.79
PEG Ratio
-14.77
Profitability Ratios
Profit Margin
31.19%
Operating Margin
463.38%
Return on Equity
0.56%
Return on Assets
-0.34%
Financial Health
Current Ratio
0.79
Debt to Equity
13.68
Beta
1.78
Per Share Data
EPS (TTM)
$0.01
Book Value per Share
$6.77
Revenue per Share
$1.01
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
dbrg | 2.2B | 1,141.00 | 1.69 | 0.56% | 31.19% | 13.68 |
BlackRock | 174.5B | 27.25 | 3.55 | 13.92% | 29.69% | 28.51 |
Brookfield | 103.4B | 232.59 | 2.46 | 0.95% | 0.73% | 156.81 |
Invesco | 9.8B | 23.54 | 0.90 | 5.25% | 13.27% | 12.59 |
Hamilton Lane | 8.6B | 29.57 | 8.85 | 35.08% | 30.66% | 37.92 |
StepStone | 7.8B | 106.60 | 31.96 | -12.81% | -17.10% | 22.51 |
Financial data is updated regularly. All figures are in the company's reporting currency.