Financial Analysis
Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data
Filing evidence summary
Mixed evidenceCoverage 3/5 core metricsFlagged areas: Dilution.
Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.
Evidence signals
- 1 filing risk check flagged
Flagged areas: Dilution.
Why this surfaced
The full financial analysis shows each value, threshold, and sector limitation.
- Revenue expanded
Latest reported annual revenue changed +13.6% from the prior reported annual observation.
Why this surfaced
Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.
- Free cash flow was positive
Latest reported free cash flow was $258M.
Why this surfaced
Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.
Core trend metrics
Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.
Where to look next
Risk checks
- Dilution
Financial movement
- Cash→ flat
- Long-term debt→ flat
- Inventory→ flat
- Receivables→ flat
- Current assets→ flat
Source & freshness
- Source
- SEC EDGAR XBRL
- Fetched
- 2026-09-06
- Latest period end
- 2025-12-31
- Filings
- EDGAR ↗
Reported segment mix
figures as filed · share of the filed sum · change vs the prior period in the same filing- Reportable Segment$94M100.0%-84.5% yoy
Members sum to $94M against $374M consolidated (residual $280M) - eliminations or corporate lines the filer did not tag on this axis.
- Management Service$374Mshare n/a+13.6% yoy
- Management Service Base$361Mshare n/a+15.9% yoy
- Management Service Other$770Kshare n/a-60.2% yoy
member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.
- Reportable Segment$72.2M100.0%+58.9% yoy
Change is against the same quarter a year earlier, as reported in the same 10-Q.
Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.
Peer percentiles
latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 907 in Financials| Metric | Value | vs all filers | vs sector |
|---|---|---|---|
Revenue latest fiscal-year revenue as filed | $374M | 40thof 3,301 middle third | 49thof 541 middle third |
Revenue growth latest fiscal-year revenue vs the prior fiscal year | 13.6% | 69thof 3,135 top third | 67thof 518 top third |
Net margin net income ÷ revenue | 37.9% | 93rdof 3,263 top third | 72ndof 534 top third |
Free-cash-flow margin (operating cash flow − |capex|) ÷ revenue | 68.9% | 97thof 2,679 top third | 75thof 307 top third |
Return on equity net income ÷ stockholders' equity (positive equity only) | 6.7% | 56thof 3,577 middle third | 39thof 774 middle third |
Stock comp ÷ revenue stock-based compensation ÷ revenue · lower is ranked higher | 9.1% | 26thof 2,895 bottom third | 31stof 422 bottom third |
Net debt ÷ operating cash flow net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher | -0.3× | 84thof 1,547 top third | 71stof 296 top third |
Cash conversion operating cash flow ÷ net income (net income > 0) | 1.8× | 62ndof 2,183 middle third | 76thof 673 top third |
Cash-flow accrual ratio (net income − operating cash flow) ÷ average total assets · lower is ranked higher | -3.4% | 41stof 3,577 middle third | 72ndof 804 top third |
Balance-sheet accrual ratio change in net operating assets ÷ average net operating assets · lower is ranked higher | -4.9% | 69thof 3,059 top third | 77thof 734 top third |
Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.
Earnings quality
latest fiscal year ending 2025-12-31 · accruals and cash conversion as filedPer fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.
Point-in-time ledger
first-reported vs latest filing · periods since 2020-01-01 · 35 changed periods, 20 largest shown| Line item | Period | First reported | Latest filing | Change | Filings |
|---|---|---|---|---|---|
| Depreciation and amortization DepreciationAndAmortization | quarter 2023-03-31 | $142M 10-Q 2023-05-05 | $6.88M 10-Q 2024-05-03 | -95.1% | first · latest |
| Depreciation and amortization DepreciationAndAmortization | quarter 2023-09-30 | $128M 10-Q 2023-11-03 | $9.32M 10-Q 2024-11-01 | -92.7% | first · latest |
| Depreciation and amortization DepreciationAndAmortization | quarter 2023-06-30 | $150M 10-Q 2023-08-04 | $11.4M 10-Q 2024-08-08 | -92.4% | first · latest |
| Depreciation and amortization DepreciationAndAmortization | fiscal year 2022-12-31 | $577M 10-K 2023-02-27 | $44.3M 10-K 2025-02-21 | -92.3% | first · latest · 3 filings carry it |
| Intangibles IntangibleAssetsNetExcludingGoodwill | balance at 2022-12-31 | $1.09B 10-K 2023-02-27 | $85.7M 10-K 2024-02-23 | -92.2% | first · latest · 5 filings carry it |
| Depreciation and amortization DepreciationAndAmortization | fiscal year 2021-12-31 | $540M 10-K 2022-02-28 | $44.4M 10-K 2024-02-23 | -91.8% | first · latest · 3 filings carry it |
| Interest expense InterestExpenseDebt | quarter 2023-06-30 | $56M 10-Q 2023-08-04 | $5.67M 10-Q 2024-08-08 | -89.9% | first · latest |
| Long-term debt LongTermDebt | balance at 2022-12-31 | $5.16B 10-K 2023-02-27 | $569M 10-K 2024-02-23 | -89.0% | first · latest |
| Interest expense InterestExpenseDebt | quarter 2023-09-30 | $49.9M 10-Q 2023-11-03 | $5.52M 10-Q 2024-11-01 | -88.9% | first · latest |
| Interest expense InterestExpenseDebt | quarter 2023-03-31 | $67.2M 10-Q 2023-05-05 | $8.13M 10-Q 2024-05-03 | -87.9% | first · latest |
| Interest expense InterestExpenseDebt | quarter 2020-06-30 | $107M 10-Q 2020-08-10 | $20.9M 10-Q 2021-08-09 | -80.5% | first · latest |
| Interest expense InterestExpenseDebt | fiscal year 2022-12-31 | $198M 10-K 2023-02-27 | $42.9M 10-K 2025-02-21 | -78.4% | first · latest · 3 filings carry it |
| Depreciation and amortization DepreciationAndAmortization | quarter 2020-06-30 | $135M 10-Q 2020-08-10 | $36.7M 10-Q 2021-08-09 | -72.8% | first · latest |
| Interest expense InterestExpenseDebt | fiscal year 2021-12-31 | $187M 10-K 2022-02-28 | $63.2M 10-K 2024-02-23 | -66.2% | first · latest · 3 filings carry it |
| Interest expense InterestExpenseDebt | fiscal year 2020-12-31 | $310M 10-K 2021-03-01 | $121M 10-K 2023-02-27 | -61.1% | first · latest · 3 filings carry it |
| Goodwill Goodwill | balance at 2022-12-31 | $761M 10-K 2023-02-27 | $298M 10-K 2025-02-21 | -60.8% | first · latest · 9 filings carry it |
| Interest expense InterestExpenseDebt | quarter 2020-09-30 | $71.8M 10-Q 2020-11-09 | $30M 10-Q 2021-11-09 | -58.3% | first · latest |
| Goodwill Goodwill | balance at 2023-03-31 | $908M 10-Q 2023-05-05 | $445M 10-Q 2024-05-03 | -51.0% | first · latest |
| Goodwill Goodwill | balance at 2023-06-30 | $923M 10-Q 2023-08-04 | $460M 10-Q 2024-08-08 | -50.2% | first · latest |
| Long-term debt LongTermDebt | balance at 2020-12-31 | $7.79B 10-K 2021-03-01 | $3.93B 10-K 2022-02-28 | -49.5% | first · latest · 5 filings carry it |
10 share-count periods re-presented for a stock split (1-for-4) are listed apart from restatements and not counted above.
First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.
Notes by disclosure type
debt, leases, revenue, segments, contingencies, taxes and more · the filer's own wordsCommitments and contingencies · 3,173 characters as filed
16. Commitments and Contingencies Litigation The Company may be involved in litigation and other proceedings that arise in the ordinary course of business. Other than as described below, as of March 31, 2026, the Company is not involved in any legal proceedings that are expected to have a material adverse effect on the Companys results of operations, financial position or liquidity. On July 2, 2021, the Company was named as a defendant in the matter of Hernandez v. Colony Capital, Inc., et al., initially filed in the Superior Court of California, County of Sacramento on February 10, 2020 (the Lawsuit). The Lawsuit arises from the 2019 death of a resident at an assisted living facility located on a property that was part of a healthcare real estate investment portfolio owned by the Company prior to its strategic exit from the healthcare sector. In the Lawsuit, the plaintiffs alleged claims including negligence and wrongful death, among others, and sought compensatory and punitive damages. On March 3, 2026, the jury issued a verdict against several defendants, including the Company, for approximately $10.2 million in compensatory damages and $100 million in punitive damages. The court has determined to offset the compensatory damages, for which the Company is jointly and severally liable, using $2.5 million of settlement proceeds from several defendants, including the operator of the facility, that settled with the plaintiffs prior to conclusion of the trial in a settlement tha …
CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing
Share-based compensation · 9,963 characters as filed
"12. Equity-Based Compensation The Company's 2024 Omnibus Stock Incentive Plan (the ""2024 Equity Incentive Plan""), consistent with the previous plan in effect prior to April 2024, provides for the grant of restricted stock, performance stock units (""PSUs""), Long Term Incentive Plan (""LTIP"") units, restricted stock units (""RSUs""), deferred stock units (""DSUs""), options, warrants or rights to purchase shares of the Company's common stock, cash incentives and other equity-based awards to the Company's officers, directors (including non-employee directors), employees, co-employees, consultants or advisors of the Company or of any parent or subsidiary who provides services to the Company, but excluding employees of portfolio companies. Shares reserved for the issuance of awards under the 2024 Equity Incentive Plan are subject to equitable adjustment upon the occurrence of certain corporate events. The number of shares of class A common stock reserved and available for issuance under the 2024 Equity Incentive Plan as of its adoption in April 2024 is 5.5 million shares. Restricted Stock Restricted stock awards in the Company's class A common stock are granted to senior executives, directors and certain employees, subject to a service condition or a combination of both a service and performance condition, generally with annual time-based vesting in equal tranches over a three-year period, or for certain awards, a two-year cliff vesting. Vesting of performance-based restrict …
DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing
Fair value · 6,804 characters as filed
9. Fair Value Recurring Fair Values Financial assets and financial liabilities carried at fair value on a recurring basis include financial instruments for which the fair value option was elected. Fair value is categorized into a three tier hierarchy that is prioritized based upon the level of transparency in inputs used in the valuation techniques, as follows. Level 1 Quoted prices (unadjusted) in active markets for identical assets or liabilities. Level 2 Observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities, quoted prices in non-active markets, or valuation techniques utilizing inputs that are derived principally from or corroborated by observable data directly or indirectly for substantially the full term of the financial instrument. Level 3 At least one assumption or input is unobservable and it is significant to the fair value measurement, requiring significant management judgment or estimate. Where the inputs used to measure the fair value of a financial instrument falls into different levels of the fair value hierarchy, the financial instrument is categorized within the hierarchy based on the lowest level of input that is significant to its fair value measurement. Due to the inherently judgmental nature of Level 3 fair value, changes in assumptions or inputs applied as of reporting date could result in a higher or lower fair value, and realized value may differ from the estimated unrealized fair value. Fair Value Measurem …
FairValueDisclosuresTextBlock · excerpt; the full note is in the filing
Long-term debt · 3,233 characters as filed
"6. Debt The Company's corporate debt is composed of a securitized financing facility. March 31, 2026 December 31, 2025 (In thousands) Principal Deferred Financing Cost Amortized Cost Principal Deferred Financing Cost Amortized Cost Securitized financing facility $ 300,000 $ (790) $ 299,210 $ 300,000 $ (1,196) $ 298,804 Securitized Financing Facility In July 2021, special-purpose subsidiaries of the OP (the ""Co-Issuers"") issued Series 2021-1 Secured Fund Fee Revenue Notes, composed of: (i) $300 million aggregate principal amount of 3.933% Secured Fund Fee Revenue Notes, Series 2021-1, Class A-2 (the Class A-2 Notes); and (ii) up to $100 million (following the Company's election in June 2025 to reduce its capacity from $300 million, pursuant to its terms) Secured Fund Fee Revenue Variable Funding Notes, Series 2021-1, Class A-1 (the VFN and, together with the Class A-2 Notes, the Series 2021-1 Notes). The VFN allow the Co-Issuers to borrow on a revolving basis. The Series 2021-1 Notes were issued under an Indenture dated July 2021, as amended in April 2022, that allows the Co-Issuers to issue additional series of notes in the future, subject to certain conditions. The Series 2021-1 Notes represent obligations of the Co-Issuers and certain other special-purpose subsidiaries of DBRG, and neither DBRG, the OP nor any of DBRG's other subsidiaries are liable for the obligations of the Co-Issuers. The Series 2021-1 Notes are secured by net investment management fees earned by subs …
LongTermDebtTextBlock · excerpt; the full note is in the filing
New accounting pronouncements · 3,004 characters as filed
Recently Adopted Accounting Pronouncements Measurement of Credit Losses for Accounts Receivable and Contract Assets In July 2025, the FASB issued ASU 2025-05, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets , which simplifies the estimation of expected credit losses applied to revenue transactions from contracts with customers (pursuant to Topic 606) . The ASU provides for election of a practical expedient to assume that current conditions as of the balance sheet date do not change for the remaining life of the current accounts receivable and current contract assets. This would forego the existing requirement to develop forecasts of future economic conditions in estimating expected credit losses. The Company adopted this ASU on a prospective basis effective January 1, 2026, electing the practical expedient. The adoption of this ASU did not impact the Company's consolidated financial statements. Future Accounting Standards Disaggregation of Income Statement Expenses In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses , in response to longstanding investor requests for disaggregated information about expenses by nature to supplement income statement expenses presented by function (for example, cost of sales and administrative expenses). The new standard requires tabular disclosure in a footnote, disaggregating each income statement line item that contains any of th …
NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing
Related parties · 7,927 characters as filed
"14. Transactions with Affiliates Affiliates include (i) investment vehicles that the Company sponsors and/or manages, the majority of which the Company has an equity interest in; (ii) portfolio companies of sponsored funds; and (iii) directors and employees of the Company. Amounts due from and due to affiliates consist of the following: (In thousands) March 31, 2026 December 31, 2025 Due from Affiliates Investment vehicles and portfolio companies Fee revenue $ 87,455 $ 73,334 Cost reimbursements and recoverable expenses 17,781 16,855 Carried interest clawback receivable (Note 3) 17,192 13,173 Employees 734 1,016 $ 123,162 $ 104,378 Due to Affiliates (Note 5) Carried interest clawback liability (Note 3) 32,660 24,980 Other affiliates 1,135 1,132 $ 33,795 $ 26,112 Significant transactions with affiliates include the following: Fee Revenue Fee revenue earned from investment vehicles that the Company manages and/or sponsors, the majority of which the Company has an equity interest in, are presented in Note 11. Substantially all fee revenue is from affiliates. Cost Reimbursements and Recoverable Expenses The Company receives reimbursements and recovers certain costs paid on behalf of investment vehicles sponsored by the Company, which include: (i) organization and offering costs related to formation and capital raising of the investment vehicles up to specified thresholds; (ii) third party professional fees incurred in performing investment due diligence; and (iii) direct and ind …
RelatedPartyTransactionsDisclosureTextBlock · excerpt; the full note is in the filing
Segment reporting · 4,052 characters as filed
15. Segment Reporting The entirety of the Company's business, inclusive of all income and expense from continuing operations of the Company as a whole, is reported as a single reportable segment. The approach of managing the whole Company as a single business is consistent with the manner in which its Chief Executive Officer, in the role as the Company's chief operating decision maker or CODM, assesses the allocation of resources and performance of the Company. The segment earnings measure is net income (loss) from continuing operations attributable to common stockholders. The CODM is provided with significant expense categories that are consistent with those disclosed in the consolidated statements of operations and additionally, budgeted fee revenue, compensation and administrative expenses of the Company. This information, along with the segment earnings measure, is used by the CODM to monitor financial performance from core operations of the business against budget and in making strategic decisions regarding key areas of growth for the business and consequently, investment or divestment of resources. The CODM does not review disaggregated assets by segment. Segment Results of Operations The following table presents net income (loss) from continuing operations attributable to common stockholders for the Company's single reportable segment and is reconciled to the consolidated statement of operations. Three Months Ended March 31, 2026 2025 Revenues Fee revenue $ 87,309 $ 90 …
SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing
Significant accounting policies · 13,196 characters as filed
"2. Summary of Significant Accounting Policies The significant accounting policies of the Company are described below. Basis of Presentation The accompanying unaudited interim financial statements have been prepared in accordance with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all information and footnotes required by accounting principles generally accepted in the United States of America (GAAP) for complete financial statements. These statements reflect all normal and recurring adjustments which, in the opinion of management, are necessary to present fairly the financial position, results of operations and cash flows of the Company for the interim periods presented. However, the results of operations for the interim period presented are not necessarily indicative of the results that may be expected for the year ending December 31, 2026, or any other future period. These interim financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in, or presented as exhibits to, the Companys Annual Report on Form 10-K for the year ended December 31, 2025. The accompanying consolidated financial statements include the accounts of the Company and its controlled subsidiaries. All significant intercompany accounts and transactions have been eliminated. The portions of equity, net income or loss and other comprehensive income or loss of consolidated subsidiaries that …
SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing
Stockholders' equity · 5,217 characters as filed
7. Stockholders' Equity The table below summarizes the share activities of the Company's preferred stock and common stock. Number of Shares (In thousands) Preferred Stock Class A Common Stock Class B Common Stock Shares outstanding at December 31, 2024 32,876 174,202 150 Shares issued upon redemption of OP units 13 Equity awards issued, net of forfeitures 2,391 Shares canceled for tax withholding on vested equity awards (512) Shares outstanding at March 31, 2025 32,876 176,094 150 Shares outstanding at December 31, 2025 32,876 182,643 Shares issued upon redemption of OP units 306 Equity awards issued, net of forfeitures 190 Shares canceled for tax withholding on vested equity awards (771) Shares outstanding at March 31, 2026 32,876 182,368 Preferred Stock In the event of a liquidation or dissolution of the Company, preferred stockholders have priority over common stockholders for payment of dividends and distribution of net assets. The table below summarizes the preferred stock issued and outstanding at March 31, 2026: Description Dividend Rate Per Annum Initial Issuance Date Shares Outstanding (in thousands) Par Value (in thousands) Liquidation Preference (in thousands) Earliest Redemption Date Series H 7.125 % April 2015 8,395 $ 84 $ 209,870 Currently redeemable Series I 7.15 % June 2017 12,867 129 321,668 Currently redeemable Series J 7.125 % September 2017 11,614 116 290,361 Currently redeemable 32,876 $ 329 $ 821,899 All series of preferred stock are at parity with respe …
StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing
Subsequent events · 169 characters as filed
17. Subsequent Events No subsequent events have occurred that would require recognition in the consolidated financial statements or disclosure in the accompanying notes.
SubsequentEventsTextBlock
Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.
Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.