DTST · Data Storage Corp
$3.09
-0.17 (-5.21%)
At close · Jul 24
Market Cap
$6.76M
Shares
2.17M
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
$1.38M
-94.5%
FY2025
Net Income
$19.21M
+3572.5%
FY2025
Gross Margin
44.42%
+0.7pp
FY2025
Operating Margin
-258.42%
-258.7pp
FY2025
Diluted EPS
$2.64
+3671.4%
FY2025
Operating Cash Flow
-$3.16M
-281.7%
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $1.42M | $1.38M | $25.37M | $24.96M | $23.87M | $14.88M | $9.32M | $8.48M | $8.89M | $8.26M | $4.38M | $3.99M | $4.01M | $4.58M | $4.02M | $3.94M | |
| $757.33K | $768.61K | $14.27M | $15.38M | $15.79M | $8.46M | $5.43M | $4.75M | $5.43M | $4.91M | $3.1M | $2.5M | $2.18M | $2.58M | $2.72M | $2.51M | |
| $659.57K | $614.32K | $11.1M | $9.58M | $8.08M | $6.42M | $3.9M | $3.74M | $3.46M | $3.35M | $1.28M | $1.49M | $1.83M | $1.99M | $1.3M | $1.43M | |
| — | 44.42% | 43.76% | 38.37% | 33.86% | 43.14% | 41.8% | 44.06% | 38.92% | 40.53% | 29.21% | 37.3% | 45.6% | 43.53% | 32.43% | 36.3% | |
| — | — | $1.07M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $4.8M | $4.19M | $11.02M | $9.74M | $9.84M | $7.18M | $3.9M | $3.53M | $3.12M | $3.43M | $1.88M | $1.88M | $2.33M | $2.8M | $3.47M | $3.26M | |
| $266.56K | — | $271.08K | $277.56K | $278.92K | $324.37K | $194K | $196.78K | $197.33K | $222.86K | $31.19K | $98.84K | $209.49K | $244.99K | $219.46K | — | |
| — | $5235 | $1.35M | $1.3M | $1.23M | $1.28M | $1.03M | $896.7K | $602.53K | $614.45K | $189.29K | $504.5K | $669.36K | $784.51K | $728K | $694.39K | |
| $11.22M | — | $11.02M | — | $12.16M | — | — | — | — | — | — | — | — | — | — | — | |
| -$4.14M | -$3.57M | $79.89K | -$168.41K | -$4.08M | -$767.07K | -$1063 | $206.52K | $335.36K | -$84.76K | -$600.56K | -$392.27K | -$496.37K | -$810.82K | -$2.17M | -$1.83M | |
| — | -258.42% | 0.31% | -0.67% | -17.08% | -5.16% | -0.01% | 2.43% | 3.77% | -1.03% | -13.7% | -9.83% | -12.37% | -17.72% | -53.88% | -46.36% | |
| — | -$3.57M | $1.43M | $1.13M | -$2.85M | $517.27K | $1.03M | $1.1M | $937.89K | $529.69K | -$411.27K | $112.23K | $173K | -$26.31K | -$1.44M | -$1.13M | |
| $115.73K | — | $119.01K | $74.5K | $130.09K | $126.75K | $175.6K | $177.45K | $98.79K | $106.91K | $228.28K | $287.65K | — | — | — | — | |
| $8 | — | — | — | — | — | $24 | $250 | — | $34 | $2 | $2 | $57 | $15 | $166 | $2244 | |
| $380.52K | — | $472.21K | $467.73K | -$332.85K | $627.36K | $174.42K | -$177.2K | -$98.69K | -$103.74K | -$292.83K | -$302.07K | -$163.88K | -$173.94K | -$142.91K | -$976.96K | |
| — | — | — | — | — | — | — | — | — | $17.86K | $17.86K | $4418 | — | — | — | — | |
| -$3.18M | -$2.72M | $552.1K | $299.32K | -$4.41M | -$139.71K | $173.36K | $29.32K | $236.67K | -$188.49K | -$893.39K | -$694.34K | -$660.25K | -$984.76K | -$2.31M | -$2.8M | |
| — | $1.86M | $39.03K | — | -$399.63K | -$399.63K | — | — | — | — | — | — | $0 | — | — | $0 | |
| $18.57M | $19.21M | $523.21K | $381.58K | -$4.36M | $267.84K | $200.02K | $69.86K | $259.79K | -$184.08K | -$893.39K | -$694.34K | -$660.25K | -$984.76K | -$2.31M | -$2.8M | |
| — | 1389.44% | 2.06% | 1.53% | -18.25% | 1.8% | 2.15% | 0.82% | 2.92% | -2.23% | -20.37% | -17.4% | -16.45% | -21.52% | -57.44% | -71.15% | |
| $573 | $10.27K | -$10.14K | -$82.26K | -$52.06K | -$7923 | -$26.66K | -$40.54K | -$23.12K | -$4409 | — | — | — | — | — | — | |
| $18.55M | $19.2M | $513.07K | — | -$4.36M | $204.16K | $55.34K | -$54.45K | $146.78K | -$298.62K | -$999.46K | -$790.35K | -$746.5K | -$1.1M | -$2.36M | -$2.85M | |
| — | $19.22M | $489.86K | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| USD/shares | — | $2.64 | $0.08 | $0.06 | -$0.64 | $0.04 | $0.00 | $0.00 | $0.00 | — | — | — | — | — | — | — |
| USD/shares | — | $2.64 | $0.07 | $0.05 | -$0.64 | $0.03 | $0.00 | $0.00 | $0.00 | — | — | — | — | — | — | — |
| shares | — | 7.27M | 6.93M | 6.84M | 6.78M | 5.08M | 128.53M | 128.16M | 128.14M | 128.09M | 53.38M | 36.59M | 36.25M | 33.32M | 30.19M | — |
| shares | — | 7.27M | 7.35M | 7.22M | 6.78M | 6.34M | 134.64M | 128.16M | 131.94M | 128.09M | 53.38M | 36.59M | 36.25M | 33.32M | 30.19M | — |
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.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Information Technology Services median 1.21×
EV/EBIT
—
Information Technology Services median 12.79×
P/E (TTM)
1.28×
Information Technology Services median 16.12×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|
| Cloud-First Technologies | $24,152,056 | $23,862,649 | $11,543,726 | $10,205,579 |
| Nexxis Inc | $1,219,247 | $1,096,927 | $931,341 | $817,175 |
| CloudFirst Europe Ltd | — | $0 | — | — |
| Flagship Solutions LLC | — | — | $11,395,770 | $3,853,473 |
| Corporate | — | $0 | — | — |
By Geography (USD)
| Component | FY2021 | FY2020 |
|---|---|---|
| United States | $14,778,873 | $9,205,696 |
| International | $97,354 | $115,237 |
By Product & Service (USD)
| Component | FY2021 | FY2020 |
|---|---|---|
| Service | $7,203,246 | $5,806,370 |
| Managed Services | $4,661,777 | $380,701 |
| Equipment and Software | $2,080,463 | $2,074,911 |
| Nexxis VoIP Services | $772,344 | $696,576 |
| Other | $158,397 | — |
| Professional Fees | — | $362,375 |