Previous Close | $1.20 |
Intrinsic Value | $3.75 |
Upside potential | +213% |
Data is not available at this time.
Dolphin Entertainment, Inc. operates as an entertainment marketing and content production company, specializing in public relations, creative marketing, and digital content. The firm serves high-profile clients across film, television, music, and gaming, leveraging its integrated service model to drive brand engagement. Positioned as a niche player, Dolphin competes by offering tailored campaigns that blend traditional PR with digital innovation, though it faces intense competition from larger, diversified agencies. Its market position hinges on agility and deep industry relationships rather than scale. The company’s revenue model relies on project-based fees and retainers, with growth tied to expanding its client base and cross-selling services. While it operates in a fragmented industry, Dolphin differentiates through its multi-disciplinary approach, though its smaller size limits bargaining power with major clients. The entertainment marketing sector remains cyclical, exposing the firm to macroeconomic shifts affecting discretionary client spending.
Dolphin reported $51.7 million in revenue for the period, but net losses of $12.6 million reflect persistent profitability challenges. Negative operating cash flow ($157,851) and minimal capital expenditures ($1,512) suggest limited reinvestment capacity. The diluted EPS of -$1.22 underscores inefficiencies in scaling operations profitably, likely due to high fixed costs in its service-based model.
The company’s negative earnings and cash flow indicate weak earnings power, with capital efficiency constrained by operating losses. Debt levels ($27.6 million) relative to cash ($9.1 million) amplify concerns, as interest obligations may further pressure margins. Absent a turnaround in client acquisition or pricing power, capital allocation remains challenged.
Dolphin’s balance sheet shows elevated total debt ($27.6 million) against modest cash reserves ($9.1 million), raising liquidity risks. With no dividends and negative equity, financial health appears strained. The lack of significant capex suggests a defensive posture, but debt servicing could become burdensome if profitability does not improve.
Growth prospects are uncertain given recent losses and cyclical industry exposure. The absence of dividends aligns with its cash preservation strategy, though shareholder returns rely entirely on potential operational improvements. Client concentration and project-based revenue introduce volatility, making sustained growth difficult to predict.
Market expectations appear muted, with the stock likely pricing in continued challenges. Valuation metrics are skewed by losses, and any upside would require evidence of margin expansion or debt reduction. The company’s niche focus may limit re-rating potential without demonstrable scalability.
Dolphin’s strengths lie in its integrated service offerings and entertainment sector expertise, but its outlook is cautious. Success hinges on cost management and client diversification. Macro headwinds and competitive pressures pose risks, though opportunistic M&A or partnerships could provide a pathway to stability.
Company filings (CIK: 0001282224), diluted EPS and shares outstanding calculated from disclosed figures.
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |