Dolphin Entertainment, Inc. DLPN

Consumer discretionary SIC 7200 - Services-Personal Services NAICS Other Services (except Public Administration) › Personal and Laundry Services derived Nasdaq

entertainment marketing and production company. Through our subsidiaries, 42West LLC ("42West"), The Door Marketing Group

LLC ("The Door"), Shore Fire Media, Ltd ("Shore Fire"), The Digital Dept, LLC ("The Digital Dept."),

Elle Communications, LLC ("Elle") and Special Projects Media, LLC ("Special Projects") we provide expert strategic

marketing and publicity services to many of the top brands, both individual and corporate, in the motion picture, television, music, gaming,

Last close 1.02 2026-10-23
Market cap $13.2M 2026-06-30 share count
52-week range 0.93 - 1.88

Valuation FY2025 figures against the last close

P/S0.2x
P/E—
P/FCF—
EV/EBITDA250.1x
Dividend yield—
Diluted EPS-0.27

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $56.7M$51.7M$43.1M$40.5M$35.7M$24.1M$25.0M$22.6M$22.4M$9.4M
Cost of revenue $2.3M$3.3M$922.0K$3.6M$3.9M$2.6M$5.0M$2.2M$4.6M$10.7M
Gross profit $3.0M$3.0M$3.0M$3$3.0M$3.0M$3.0M$3.0M$17.8M-$1.3M
SG&A $7.8M$7.8M$8.4M$6.6M$5.8M$4.8M$3.8M$4.5M$3.2M$1.2M
Total operating expenses $56.7M$62.2M$63.2M$45.1M$41.2M$26.7M$29.1M$26.7M$23.4M$27.1M
Operating income -$39.1K-$10.5M-$20.1M-$4.6M-$5.5M-$2.6M-$4.1M-$4.1M-$963.6K-$17.7M
Interest expense $2.2M$2.1M$2.1M$864.8K$785.2K$2.1M$2.5M$1.1M$1.6M$4.7M
Pre-tax income -$3.0M-$12.5M-$22.2M-$4.4M-$6.5M-$2.1M-$2.7M-$4.0M$7.3M-$37.2M
Income tax $69.4K$87.9K$53.5K$177.0K$37.4K$137.1K$418.2K$1.1M$338.9K$0
Net income -$3.1M-$12.6M-$24.4M-$4.8M-$6.5M-$1.9M-$2.3M-$2.9M$6.9M-$37.2M
EPS, basic -0.27-1.22-3.39-0.49-0.85-0.35-0.70-0.220.72-9.66
EPS, diluted -0.27-1.22-3.39-0.56-0.85-0.58-1.20-0.23-0.20-9.66
Shares, diluted (wtd. avg.) 11.6M10.3M7.2M9.9M7.6M6.4M4.3M16.2M10.6M4.4M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $8.8M$8.2M$7.6M$7.2M$8.2M$8.6M$2.9M$6.3M$5.3M$1.9M
Receivables $7.8M$5.1M$5.8M$6.2M$4.5M$3.7M$3.6M$3.2M$3.7M$3.7M
Total current assets $24.0M$20.1M$20.7M$23.9M$18.3M$13.9M$6.9M$10.1M$9.4M$8.2M
Property, plant and equipment $51.0K$114.0K$194.2K$293.2K$473.7K$800.1K$1.0M$1.2M$1.1M$35.2K
Goodwill $21.5M$21.5M$25.2M$29.3M$20.0M$19.6M$17.9M$15.9M$12.8M—
Other intangibles $7.9M$10.2M$11.2M$9.9M$6.1M$7.5M$8.4M$9.4M$8.5M—
Total assets $58.3M$58.4M$66.3M$75.4M$52.8M$52.7M$42.6M$38.0M$33.6M$14.2M
Accounts payable $3.1M$2.3M$6.9M$4.8M$942.1K$1.2M$832.1K$944.2K$1.1M$677.2K
Short-term debt $1.8M$1.7M$980.7K$408.9K$6.2M$9.4M$3.3M$4.0M$4.0M$18.7M
Total current liabilities $28.5M$26.5M$27.5M$25.3M$15.0M$16.9M$22.4M$21.9M$20.1M$39.7M
Long-term debt ———$2.5M——————
Total liabilities $48.6M$46.8M$46.3M$41.3M$29.9M$29.7M$31.2M$27.2M$27.5M$46.1M
Retained earnings -$149.3M-$146.2M-$133.6M-$109.2M-$104.4M-$98.0M-$95.2M-$94.5M-$92.9M-$99.8M
Total equity $9.7M$11.6M$20.0M$34.1M$22.9M$19.7M$9.6M$10.8M$6.1M-$31.9M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow -$2.0M-$157.9K-$5.0M-$4.0M-$1.3M-$1.5M-$2.9M-$624.7K$8.4M-$15.0M
Depreciation and amortisation $64.2K$81.7K$230.6K$283.5K$325.4K$370.7K$362.0K$307.3K$211.1K$20.2K
Stock-based compensation $12.4K$364.6K$355.0K$215.5K———$20.4K$330.1K—
Capital expenditure $1.1K$1.5K$29.0K$72.2K—$77.4K$103.5K$89.7K$227.0K$0
Investing cash flow $233.1K-$2.5M-$4.5M-$7.9M-$3.0M-$1.4M-$898.5K-$1.6M-$398.4K-$1.2M
Financing cash flow $2.3M$4.2M$9.9M$10.9M$3.9M$8.6M$439.4K$3.2M-$4.6M$14.5M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001079973-26-000582.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. -50M -25M 0 25M 50M 75M Revenue, FY2016: 9.4M Gross profit, FY2016: -1.3M Net income, FY2016: -37.2M Revenue, FY2017: 22.4M Gross profit, FY2017: 17.8M Net income, FY2017: 6.9M Revenue, FY2018: 22.6M Gross profit, FY2018: 3M Net income, FY2018: -2.9M Revenue, FY2019: 25M Gross profit, FY2019: 3M Net income, FY2019: -2.3M Revenue, FY2020: 24.1M Gross profit, FY2020: 3M Net income, FY2020: -1.9M Revenue, FY2021: 35.7M Gross profit, FY2021: 3M Net income, FY2021: -6.5M Revenue, FY2022: 40.5M Gross profit, FY2022: 3 Net income, FY2022: -4.8M Revenue, FY2023: 43.1M Gross profit, FY2023: 3M Net income, FY2023: -24.4M Revenue, FY2024: 51.7M Gross profit, FY2024: 3M Net income, FY2024: -12.6M Revenue, FY2025: 56.7M Gross profit, FY2025: 3M Net income, FY2025: -3.1M FY2016 FY2017 FY2018 FY2019 FY2020 FY2021 FY2022 FY2023 FY2024 FY2025
Fiscal year FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023FY2024FY2025
Revenue $9.4M $22.4M $22.6M $25.0M $24.1M $35.7M $40.5M $43.1M $51.7M $56.7M
Gross profit -$1.3M $17.8M $3.0M $3.0M $3.0M $3.0M $3 $3.0M $3.0M $3.0M
Net income -$37.2M $6.9M -$2.9M -$2.3M -$1.9M -$6.5M -$4.8M -$24.4M -$12.6M -$3.1M

Recent filings and events

  • Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
  • Results announced Item 2.02
  • Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
  • Results announced Item 2.02
  • Shareholder vote The results of the annual meeting or a special vote. Item 5.07
  • Unregistered share sale Shares issued outside a registered offering. Dilution, and for a small company often the way it is funded. Item 3.02
  • Results announced Item 2.02
  • Results announced Item 2.02
  • Unregistered share sale Item 3.02
  • Results announced Item 2.02
  • Annual report filed Form 10-K
  • Unregistered share sale Item 3.02

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 7200

TickerCompanyMarket capP/ERevenue growth
SCI SERVICE CORP INTERNATIONAL $11.38B 21.9x 2.9%
HRB H&R BLOCK INC $6.13B 8.8x 4.9%
UNF UNIFIRST CORP $5.09B 35.2x 0.2%
YELP YELP INC $1.08B 8.9x 3.7%
CSV CARRIAGE SERVICES INC $562.4M 10.9x 3.3%
EVI EVI INDUSTRIES, INC. $257.4M 40.8x 10.3%
WW WW INTERNATIONAL, INC. $134.7M — —
RGS REGIS CORP $73.5M 12.2x 6.8%