DSNY · Destiny Media Technologies Inc
$0.52
+0.16 (+45.52%)
At close · Jul 29
Market Cap
$5.05M
Shares
9.64M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$4.52M
+2.3%
FY2025
Net Income
-$637.88K
-670.8%
FY2025
Gross Margin
84.83%
-1.4pp
FY2025
Operating Margin
-14.66%
-16pp
FY2025
Diluted EPS
-$0.07
-800%
FY2025
Operating Cash Flow
$65.16K
-84.8%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $4.43M | $4.52M | $4.42M | $4.03M | $4.02M | $4.17M | $3.82M | $3.81M | $3.61M | $3.45M | — | — | — | — | — | — | |
| $734.71K | $686.55K | $610.53K | $515.12K | $656.8K | $393.93K | $318.63K | $310.03K | $298.41K | — | — | — | — | — | — | — | |
| $3.7M | $3.84M | $3.81M | $3.52M | $3.37M | $3.78M | $3.51M | $3.5M | $3.31M | — | — | — | — | — | — | — | |
| — | 84.83% | 86.19% | 87.23% | 83.68% | 90.56% | 91.67% | 91.86% | 91.73% | — | — | — | — | — | — | — | |
| $1.8M | $1.77M | $1.52M | $1.34M | $1.1M | $1.19M | $1.34M | $1.14M | $1.09M | $1.23M | $1.29M | $1.38M | $1.06M | $1.21M | $1.89M | $1.56M | |
| $865.96K | $910.1K | $1.06M | $872.68K | $1.01M | $1.43M | $1.08M | $908.95K | $657.47K | $881.99K | $1.26M | $1.44M | $1.38M | $1.22M | $697.72K | $823.73K | |
| $1.34M | $988.64K | $698K | $769.61K | $980.38K | $666.49K | $798.12K | $770.76K | $801.87K | $903.84K | $802.43K | $1.12M | $1.35M | $890.42K | $587.73K | $763.87K | |
| $12.78K | $13.97K | $13.33K | $10.87K | $13.69K | $15.34K | — | — | — | — | — | — | — | — | — | — | |
| $796.49K | $833.61K | $469.8K | $238.36K | $142.66K | $105.36K | $135.39K | $96.85K | $105.87K | $153.39K | $191.38K | $182.86K | $148.17K | $123.88K | $89.21K | $58.34K | |
| $4.8M | $4.5M | $3.75M | $3.22M | $3.23M | $3.4M | $3.36M | $2.92M | $2.66M | $3.17M | $3.55M | $4.12M | $3.94M | $3.44M | $3.26M | $3.21M | |
| -$1.1M | -$663.07K | $60.56K | $301.18K | $133.25K | $378.5K | $144.98K | $581.13K | $649.41K | $274.43K | -$209.38K | -$797.01K | -$368.78K | $235.88K | $719.68K | $797.6K | |
| — | -14.66% | 1.37% | 7.47% | 3.31% | 9.07% | 3.79% | 15.26% | 18.01% | 7.97% | — | — | — | — | — | — | |
| -$306.44K | $170.55K | $530.36K | $539.53K | $275.91K | $483.86K | $280.36K | $677.97K | $755.28K | $427.82K | -$18K | -$614.15K | -$220.62K | $359.75K | $808.88K | $855.94K | |
| — | — | — | — | — | — | — | — | — | — | $0 | $420 | — | $0 | $1185 | $691 | |
| $25.3K | $25.19K | $51.2K | $36.5K | $9153 | $4031 | $24.42K | $27.19K | $10.6K | $14.31K | $21.13K | $42.79K | $61.37K | $78.14K | $48.05K | $11.51K | |
| — | — | — | — | — | $0 | $21 | $2465 | -$3733 | $33 | — | — | — | — | — | — | |
| -$1.08M | -$637.88K | $111.76K | $337.67K | $153.42K | $382.53K | $169.42K | $610.78K | $656.27K | $288.78K | -$188.25K | -$754.65K | -$307.4K | $314.01K | $771K | $811.51K | |
| $0 | $0 | $0 | $2576 | $4348 | $0 | $0 | $0 | — | — | — | — | — | — | — | — | |
| -$1.08M | -$637.88K | $111.76K | $335.1K | $149.07K | $382.53K | $169.42K | $610.78K | $656.27K | $288.78K | -$188.25K | -$1.6M | -$324.4K | $226.01K | $563K | $638.51K | |
| — | -14.1% | 2.53% | 8.31% | 3.7% | 9.17% | 4.43% | 16.03% | 18.2% | 8.38% | — | — | — | — | — | — | |
| -$1.16M | -$774.56K | $115.12K | $236.56K | $33.99K | $466.85K | $215.82K | $572.56K | $569.52K | $358.27K | -$160K | -$1.96M | -$413.31K | $81.75K | $572.6K | $688.37K | |
| USD/shares | — | -$0.07 | $0.01 | $0.03 | $0.01 | $0.04 | $0.02 | — | — | — | — | — | — | — | — | — |
| USD/shares | — | -$0.07 | $0.01 | $0.03 | $0.01 | $0.04 | $0.02 | — | — | — | — | — | — | — | — | — |
| shares | — | 9.64M | 9.79M | 10.12M | 10.17M | 10.42M | 10.6M | 11M | 11M | 55.01M | 54.74M | 52.99M | 52.49M | 52.01M | 51.24M | 50.55M |
| shares | — | 9.64M | 10.03M | 10.12M | 10.17M | 10.49M | 10.6M | 11M | 11M | 55.01M | 54.74M | 52.99M | 52.49M | 52.97M | 51.77M | 50.93M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2011–FY2025: $2.04M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 0.45×
EV/EBIT
—
P/E (TTM)
—
Peer median 0.38×
Peer medians compare against the 53 similar-size Software - Application companies (of 200 listed).