vs
Side-by-side financial comparison of ADT Inc. (ADT) and Norwegian Cruise Line Holdings (NCLH). Click either name above to swap in a different company.
Norwegian Cruise Line Holdings is the larger business by last-quarter revenue ($2.3B vs $1.3B, roughly 1.8× ADT Inc.). ADT Inc. runs the higher net margin — 11.4% vs 4.5%, a 6.9% gap on every dollar of revenue. On growth, Norwegian Cruise Line Holdings posted the faster year-over-year revenue change (9.6% vs 2.9%). Over the past eight quarters, ADT Inc.'s revenue compounded faster (2.7% CAGR vs -0.9%).
ADT Inc., formerly the ADT Corporation, is an American security company that provides residential and small business electronic security, fire protection, and other related alarm monitoring services throughout the United States and Canada. The corporate head office is located in Boca Raton, Florida. In February 2016, the company was acquired by Apollo Global Management for $6.9 billion in a leveraged buyout. In January 2018, the company went public on the New York Stock Exchange.
Norwegian Cruise Line (NCL) is an American cruise line founded in Norway in 1966, headquartered in Miami-Dade County, Florida, and incorporated in the Bahamas. It is the fourth-largest cruise line in the world by passengers, controlling about 8.6% of the total worldwide share of the cruise market by passengers as of 2021. It is wholly owned by parent company Norwegian Cruise Line Holdings.
ADT vs NCLH — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.3B | $2.3B |
| Net Profit | $145.4M | $104.7M |
| Gross Margin | — | — |
| Operating Margin | 26.1% | 10.0% |
| Net Margin | 11.4% | 4.5% |
| Revenue YoY | 2.9% | 9.6% |
| Net Profit YoY | -23.5% | — |
| EPS (diluted) | — | $0.23 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | — | $2.3B | ||
| Q4 25 | $1.3B | $2.2B | ||
| Q3 25 | $1.3B | $2.9B | ||
| Q2 25 | $1.3B | $2.5B | ||
| Q1 25 | $1.3B | $2.1B | ||
| Q4 24 | $1.2B | $2.1B | ||
| Q3 24 | $1.2B | $2.8B | ||
| Q2 24 | $1.2B | $2.4B |
| Q1 26 | — | $104.7M | ||
| Q4 25 | $145.4M | $14.3M | ||
| Q3 25 | $145.1M | $419.3M | ||
| Q2 25 | $165.2M | $30.0M | ||
| Q1 25 | $140.2M | $-40.3M | ||
| Q4 24 | $190.0M | $254.5M | ||
| Q3 24 | $127.2M | $474.9M | ||
| Q2 24 | $92.4M | $163.4M |
| Q1 26 | — | — | ||
| Q4 25 | — | 41.0% | ||
| Q3 25 | — | 47.1% | ||
| Q2 25 | — | 42.1% | ||
| Q1 25 | — | 38.7% | ||
| Q4 24 | — | 38.0% | ||
| Q3 24 | — | 45.2% | ||
| Q2 24 | — | 38.7% |
| Q1 26 | — | 10.0% | ||
| Q4 25 | 26.1% | 8.3% | ||
| Q3 25 | 24.3% | 25.5% | ||
| Q2 25 | 26.6% | 16.8% | ||
| Q1 25 | 25.2% | 9.4% | ||
| Q4 24 | 32.4% | 10.2% | ||
| Q3 24 | 26.2% | 24.6% | ||
| Q2 24 | 23.6% | 14.4% |
| Q1 26 | — | 4.5% | ||
| Q4 25 | 11.4% | 0.6% | ||
| Q3 25 | 11.2% | 14.3% | ||
| Q2 25 | 12.8% | 1.2% | ||
| Q1 25 | 11.1% | -1.9% | ||
| Q4 24 | 15.3% | 12.1% | ||
| Q3 24 | 10.2% | 16.9% | ||
| Q2 24 | 7.7% | 6.9% |
| Q1 26 | — | $0.23 | ||
| Q4 25 | — | $0.08 | ||
| Q3 25 | — | $0.86 | ||
| Q2 25 | — | $0.07 | ||
| Q1 25 | — | $-0.09 | ||
| Q4 24 | — | $0.55 | ||
| Q3 24 | — | $0.95 | ||
| Q2 24 | — | $0.35 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $80.8M | $185.0M |
| Total DebtLower is stronger | $7.4B | $15.2B |
| Stockholders' EquityBook value | $3.8B | $2.4B |
| Total Assets | $15.8B | $23.8B |
| Debt / EquityLower = less leverage | 1.95× | 6.23× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $185.0M | ||
| Q4 25 | $80.8M | $209.9M | ||
| Q3 25 | $62.8M | $166.8M | ||
| Q2 25 | $45.2M | $184.0M | ||
| Q1 25 | $3.7M | $184.4M | ||
| Q4 24 | $96.2M | $190.8M | ||
| Q3 24 | $95.3M | $332.5M | ||
| Q2 24 | $37.9M | $594.1M |
| Q1 26 | — | $15.2B | ||
| Q4 25 | $7.4B | $13.7B | ||
| Q3 25 | $7.3B | $13.6B | ||
| Q2 25 | $6.8B | $12.6B | ||
| Q1 25 | $7.6B | $12.9B | ||
| Q4 24 | $7.5B | $11.8B | ||
| Q3 24 | $7.5B | $11.8B | ||
| Q2 24 | $7.5B | $11.9B |
| Q1 26 | — | $2.4B | ||
| Q4 25 | $3.8B | $2.2B | ||
| Q3 25 | $3.7B | $2.2B | ||
| Q2 25 | $3.7B | $1.6B | ||
| Q1 25 | $3.6B | $1.4B | ||
| Q4 24 | $3.8B | $1.4B | ||
| Q3 24 | $3.9B | $1.1B | ||
| Q2 24 | $3.8B | $693.1M |
| Q1 26 | — | $23.8B | ||
| Q4 25 | $15.8B | $22.5B | ||
| Q3 25 | $16.0B | $22.2B | ||
| Q2 25 | $16.0B | $21.6B | ||
| Q1 25 | $15.8B | $21.4B | ||
| Q4 24 | $16.1B | $20.0B | ||
| Q3 24 | $16.1B | $19.8B | ||
| Q2 24 | $16.0B | $20.1B |
| Q1 26 | — | 6.23× | ||
| Q4 25 | 1.95× | 6.21× | ||
| Q3 25 | 1.99× | 6.22× | ||
| Q2 25 | 1.84× | 8.05× | ||
| Q1 25 | 2.10× | 9.09× | ||
| Q4 24 | 1.98× | 8.26× | ||
| Q3 24 | 1.93× | 10.35× | ||
| Q2 24 | 1.98× | 17.19× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $373.6M | $811.5M |
| Free Cash FlowOCF − Capex | $323.5M | — |
| FCF MarginFCF / Revenue | 25.4% | — |
| Capex IntensityCapex / Revenue | 3.9% | 16.3% |
| Cash ConversionOCF / Net Profit | 2.57× | 7.75× |
| TTM Free Cash FlowTrailing 4 quarters | $1.7B | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $811.5M | ||
| Q4 25 | $373.6M | $459.1M | ||
| Q3 25 | $480.1M | $236.6M | ||
| Q2 25 | $563.9M | $714.9M | ||
| Q1 25 | $466.6M | $679.2M | ||
| Q4 24 | $459.7M | $399.3M | ||
| Q3 24 | $498.2M | $172.5M | ||
| Q2 24 | $563.2M | $670.9M |
| Q1 26 | — | — | ||
| Q4 25 | $323.5M | $21.5M | ||
| Q3 25 | $437.4M | $-726.5M | ||
| Q2 25 | $526.3M | $381.2M | ||
| Q1 25 | $421.2M | $-846.0M | ||
| Q4 24 | $426.0M | $155.8M | ||
| Q3 24 | $455.5M | $-195.5M | ||
| Q2 24 | $516.5M | $330.2M |
| Q1 26 | — | — | ||
| Q4 25 | 25.4% | 1.0% | ||
| Q3 25 | 33.7% | -24.7% | ||
| Q2 25 | 40.9% | 15.1% | ||
| Q1 25 | 33.2% | -39.8% | ||
| Q4 24 | 34.3% | 7.4% | ||
| Q3 24 | 36.6% | -7.0% | ||
| Q2 24 | 42.9% | 13.9% |
| Q1 26 | — | 16.3% | ||
| Q4 25 | 3.9% | 19.5% | ||
| Q3 25 | 3.3% | 32.8% | ||
| Q2 25 | 2.9% | 13.3% | ||
| Q1 25 | 3.6% | 71.7% | ||
| Q4 24 | 2.7% | 11.5% | ||
| Q3 24 | 3.4% | 13.1% | ||
| Q2 24 | 3.9% | 14.4% |
| Q1 26 | — | 7.75× | ||
| Q4 25 | 2.57× | 32.21× | ||
| Q3 25 | 3.31× | 0.56× | ||
| Q2 25 | 3.41× | 23.83× | ||
| Q1 25 | 3.33× | — | ||
| Q4 24 | 2.42× | 1.57× | ||
| Q3 24 | 3.92× | 0.36× | ||
| Q2 24 | 6.10× | 4.10× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ADT
| Recurring Monthly Revenue | $1.0B | 82% |
| Installation Revenue | $103.0M | 8% |
| Other | $89.9M | 7% |
| Other Related Services | $36.0M | 3% |
NCLH
| Passenger ticket | $1.5B | 66% |
| Onboard and other | $788.9M | 34% |
