
DoubleVerify (DV) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
165.1M
Gross Profit
134.1M
81.24%
Operating Income
6.8M
4.10%
Net Income
2.4M
1.43%
EPS (Diluted)
$0.01
Balance Sheet Metrics
Total Assets
1.2B
Total Liabilities
216.6M
Shareholders Equity
1.0B
Debt to Equity
0.21
Cash Flow Metrics
Operating Cash Flow
52.4M
Free Cash Flow
31.4M
Revenue & Profitability Trend
DoubleVerify Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 656.8M | 572.5M | 452.4M | 332.7M | 243.9M |
Cost of Goods Sold | 116.5M | 106.6M | 77.9M | 54.4M | 35.8M |
Gross Profit | 540.3M | 465.9M | 374.6M | 278.4M | 208.2M |
Gross Margin % | 82.3% | 81.4% | 82.8% | 83.7% | 85.3% |
Operating Expenses | |||||
Research & Development | 153.0M | 125.4M | 95.1M | 62.7M | 47.0M |
Selling, General & Administrative | 259.7M | 213.9M | 186.1M | 158.7M | 115.2M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 412.7M | 339.3M | 281.2M | 221.4M | 162.2M |
Operating Income | 82.4M | 85.7M | 59.0M | 26.7M | 21.4M |
Operating Margin % | 12.5% | 15.0% | 13.0% | 8.0% | 8.8% |
Non-Operating Items | |||||
Interest Income | 12.7M | - | - | - | - |
Interest Expense | 1.1M | 1.1M | 905.0K | 1.2M | 4.9M |
Other Non-Operating Income | -5.3M | 11.2M | 1.2M | 309.0K | 885.0K |
Pre-tax Income | 88.8M | 95.9M | 59.4M | 25.8M | 17.3M |
Income Tax | 32.6M | 24.4M | 16.1M | -3.5M | -3.1M |
Effective Tax Rate % | 36.7% | 25.5% | 27.1% | -13.5% | -18.2% |
Net Income | 56.2M | 71.5M | 43.3M | 29.3M | 20.5M |
Net Margin % | 8.6% | 12.5% | 9.6% | 8.8% | 8.4% |
Key Metrics | |||||
EBITDA | 140.4M | 137.8M | 94.6M | 57.3M | 46.8M |
EPS (Basic) | $0.33 | $0.43 | $0.26 | $0.20 | $0.13 |
EPS (Diluted) | $0.32 | $0.41 | $0.25 | $0.18 | $0.13 |
Basic Shares Outstanding | 170515000 | 167803000 | 163882000 | 148309000 | 155329550 |
Diluted Shares Outstanding | 170515000 | 167803000 | 163882000 | 148309000 | 155329550 |
Income Statement Trend
DoubleVerify Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 292.8M | 310.1M | 267.8M | 221.6M | 33.4M |
Short-term Investments | 17.8M | - | - | - | - |
Accounts Receivable | 226.2M | 206.9M | 167.1M | 122.9M | 94.7M |
Inventory | - | - | - | - | - |
Other Current Assets | 22.2M | 15.9M | 10.2M | 23.3M | 13.9M |
Total Current Assets | 559.1M | 533.0M | 445.1M | 367.8M | 141.9M |
Non-Current Assets | |||||
Property, Plant & Equipment | 67.7M | 60.5M | 64.7M | 0 | 0 |
Goodwill | 965.6M | 1.0B | 843.5M | 869.5M | 584.8M |
Intangible Assets | 110.4M | 175.9M | 157.5M | 168.4M | 130.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 41.3M | 14.6M | 1.8M | 2.8M | 2.2M |
Total Non-Current Assets | 717.2M | 710.0M | 591.9M | 524.4M | 369.4M |
Total Assets | 1.3B | 1.2B | 1.0B | 892.2M | 511.3M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 11.6M | 12.9M | 6.7M | 3.9M | 3.5M |
Short-term Debt | 13.6M | 12.0M | 8.9M | 2.0M | 1.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 8.2M | 8.9M | 8.3M | 8.4M | 2.3M |
Total Current Liabilities | 103.5M | 83.9M | 68.9M | 57.0M | 34.0M |
Non-Current Liabilities | |||||
Long-term Debt | 78.1M | 74.4M | 74.9M | 2.6M | 25.4M |
Deferred Tax Liabilities | 8.5M | 8.1M | 12.9M | 30.3M | 31.4M |
Other Non-Current Liabilities | 2.7M | 2.7M | 3.5M | 3.2M | 3.8M |
Total Non-Current Liabilities | 89.3M | 85.2M | 91.3M | 36.1M | 60.6M |
Total Liabilities | 192.8M | 169.1M | 160.2M | 93.1M | 94.6M |
Equity | |||||
Common Stock | 174.0K | 171.0K | 165.0K | 162.0K | 140.0K |
Retained Earnings | 255.2M | 199.0M | 127.5M | 84.2M | 54.9M |
Treasury Stock | 131.6M | 743.0K | 796.0K | 1.8M | 260.7M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.1B | 1.1B | 876.9M | 799.1M | 416.7M |
Key Metrics | |||||
Total Debt | 91.7M | 86.4M | 83.8M | 4.5M | 27.0M |
Working Capital | 455.6M | 449.1M | 376.2M | 310.8M | 107.9M |
Balance Sheet Composition
DoubleVerify Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 56.2M | 71.5M | 43.3M | 29.3M | 20.5M |
Depreciation & Amortization | 45.2M | 40.9M | 34.3M | 30.3M | 24.6M |
Stock-Based Compensation | 90.7M | 59.2M | 42.3M | 21.9M | 6.0M |
Working Capital Changes | -27.8M | -38.2M | -46.9M | -20.3M | -33.6M |
Operating Cash Flow | 153.7M | 114.7M | 61.3M | 76.6M | 15.9M |
Investing Activities | |||||
Capital Expenditures | -27.1M | -17.0M | -40.0M | -9.4M | -9.8M |
Acquisitions | 0 | -67.2M | 0 | -149.2M | 0 |
Investment Purchases | -99.6M | - | - | - | - |
Investment Sales | 81.9M | - | - | - | - |
Investing Cash Flow | -44.8M | -84.2M | -40.0M | -158.6M | -9.8M |
Financing Activities | |||||
Share Repurchases | -133.8M | -4.6M | -10.2M | -1.8M | -260.7M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 0 | - | 0 | 0 | 89.6M |
Debt Repayment | -2.5M | -52.3M | -1.9M | -23.9M | -143.6M |
Financing Cash Flow | -136.3M | -56.9M | -15.4M | 251.6M | -27.8M |
Free Cash Flow | 132.5M | 102.7M | 54.9M | 73.4M | 11.5M |
Net Change in Cash | -27.5M | -26.4M | 5.9M | 169.5M | -21.6M |
Cash Flow Trend
DoubleVerify Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
50.03
Forward P/E
33.72
Price to Book
2.33
Price to Sales
3.55
PEG Ratio
2.00
Profitability Ratios
Profit Margin
7.38%
Operating Margin
7.17%
Return on Equity
4.80%
Return on Assets
4.13%
Financial Health
Current Ratio
4.41
Debt to Equity
9.51
Beta
1.05
Per Share Data
EPS (TTM)
$0.31
Book Value per Share
$6.66
Revenue per Share
$4.28
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
dv | 2.5B | 50.03 | 2.33 | 4.80% | 7.38% | 9.51 |
Salesforce | 235.0B | 38.47 | 3.88 | 10.31% | 16.08% | 19.81 |
Intuit | 184.8B | 53.96 | 9.19 | 17.84% | 19.07% | 0.35 |
Procore Technologies | 9.9B | -89.09 | 8.15 | -11.54% | -11.58% | 5.94 |
Paylocity Holding | 9.8B | 44.29 | 7.99 | 20.04% | 14.24% | 14.09 |
Appfolio | 9.7B | 48.73 | 21.24 | 49.12% | 23.54% | 8.70 |
Financial data is updated regularly. All figures are in the company's reporting currency.