vs
Side-by-side financial comparison of Axil Brands, Inc. (AXIL) and LiveWire Group, Inc. (LVWR). Click either name above to swap in a different company.
LiveWire Group, Inc. is the larger business by last-quarter revenue ($11.4M vs $8.1M, roughly 1.4× Axil Brands, Inc.). Axil Brands, Inc. runs the higher net margin — 8.7% vs -155.2%, a 163.9% gap on every dollar of revenue. On growth, LiveWire Group, Inc. posted the faster year-over-year revenue change (5.5% vs 5.2%). Axil Brands, Inc. produced more free cash flow last quarter ($906.4K vs $-8.9M). Over the past eight quarters, LiveWire Group, Inc.'s revenue compounded faster (51.0% CAGR vs 12.1%).
Axil Brands, Inc. is a U.S.-headquartered company that designs, manufactures and markets premium hearing protection products, audio enhancement devices and personal audio accessories. Its offerings include custom-fit earplugs, Bluetooth-enabled hearing buds for work, sports and leisure use, serving both consumer and professional segments across global markets.
LiveWire is an American electric motorcycle manufacturer. It was initially launched as a dedicated electric vehicle (EV) division for Harley Davidson in July 2021. The company was spun-off from its parent and went public on September 27, 2022, via merger with a special-purpose acquisition company (SPAC). It was the first publicly traded electric motorcycle company in the United States.
AXIL vs LVWR — Head-to-Head
Income Statement — Q2 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $8.1M | $11.4M |
| Net Profit | $704.9K | $-17.6M |
| Gross Margin | 68.1% | 0.8% |
| Operating Margin | 11.1% | -156.2% |
| Net Margin | 8.7% | -155.2% |
| Revenue YoY | 5.2% | 5.5% |
| Net Profit YoY | 11.2% | 22.6% |
| EPS (diluted) | $0.09 | $-0.09 |
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.
| Q4 25 | $8.1M | $11.4M | ||
| Q3 25 | $6.9M | $5.7M | ||
| Q2 25 | $5.8M | $5.9M | ||
| Q1 25 | $6.9M | $2.7M | ||
| Q4 24 | $7.7M | $10.8M | ||
| Q3 24 | $5.9M | $4.4M | ||
| Q2 24 | $6.5M | $6.4M | ||
| Q1 24 | $6.5M | $5.0M |
| Q4 25 | $704.9K | $-17.6M | ||
| Q3 25 | $334.3K | $-19.4M | ||
| Q2 25 | $-245.6K | $-18.8M | ||
| Q1 25 | $576.7K | $-19.3M | ||
| Q4 24 | $633.7K | $-22.8M | ||
| Q3 24 | $-109.8K | $-22.7M | ||
| Q2 24 | $49.5K | $-24.8M | ||
| Q1 24 | $781.1K | $-23.6M |
| Q4 25 | 68.1% | 0.8% | ||
| Q3 25 | 67.6% | -50.9% | ||
| Q2 25 | 70.0% | 9.3% | ||
| Q1 25 | 71.7% | -79.0% | ||
| Q4 24 | 71.1% | -49.8% | ||
| Q3 24 | 71.0% | -34.2% | ||
| Q2 24 | 71.5% | -27.6% | ||
| Q1 24 | 71.5% | -82.9% |
| Q4 25 | 11.1% | -156.2% | ||
| Q3 25 | 6.0% | -330.0% | ||
| Q2 25 | 0.8% | -311.0% | ||
| Q1 25 | 8.4% | -753.4% | ||
| Q4 24 | 8.7% | -234.6% | ||
| Q3 24 | -2.4% | -596.7% | ||
| Q2 24 | 2.6% | -436.7% | ||
| Q1 24 | -1.6% | -611.1% |
| Q4 25 | 8.7% | -155.2% | ||
| Q3 25 | 4.9% | -340.2% | ||
| Q2 25 | -4.3% | -320.6% | ||
| Q1 25 | 8.3% | -702.6% | ||
| Q4 24 | 8.2% | -211.7% | ||
| Q3 24 | -1.9% | -510.6% | ||
| Q2 24 | 0.8% | -384.6% | ||
| Q1 24 | 12.1% | -475.0% |
| Q4 25 | $0.09 | $-0.09 | ||
| Q3 25 | $0.04 | $-0.10 | ||
| Q2 25 | $-0.03 | $-0.09 | ||
| Q1 25 | $0.07 | $-0.09 | ||
| Q4 24 | $0.08 | $-0.11 | ||
| Q3 24 | $-0.02 | $-0.11 | ||
| Q2 24 | $0.11 | $-0.12 | ||
| Q1 24 | $0.04 | $-0.12 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $5.0M | $82.8M |
| Total DebtLower is stronger | $138.3K | — |
| Stockholders' EquityBook value | $11.1M | $46.0M |
| Total Assets | $16.2M | $146.4M |
| Debt / EquityLower = less leverage | 0.01× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.0M | $82.8M | ||
| Q3 25 | $4.1M | $16.3M | ||
| Q2 25 | $4.8M | $29.3M | ||
| Q1 25 | $4.7M | $46.2M | ||
| Q4 24 | $5.2M | $64.4M | ||
| Q3 24 | $4.1M | $88.4M | ||
| Q2 24 | $3.3M | $113.0M | ||
| Q1 24 | $4.9M | $141.0M |
| Q4 25 | $138.3K | — | ||
| Q3 25 | $139.2K | — | ||
| Q2 25 | $140.2K | — | ||
| Q1 25 | $141.0K | — | ||
| Q4 24 | $143.3K | — | ||
| Q3 24 | $144.3K | — | ||
| Q2 24 | $146.6K | — | ||
| Q1 24 | — | — |
| Q4 25 | $11.1M | $46.0M | ||
| Q3 25 | $10.2M | $61.8M | ||
| Q2 25 | $9.7M | $79.7M | ||
| Q1 25 | $9.7M | $97.2M | ||
| Q4 24 | $8.8M | $115.1M | ||
| Q3 24 | $7.9M | $137.7M | ||
| Q2 24 | $7.7M | $159.0M | ||
| Q1 24 | $8.8M | $183.8M |
| Q4 25 | $16.2M | $146.4M | ||
| Q3 25 | $15.4M | $89.2M | ||
| Q2 25 | $12.9M | $109.8M | ||
| Q1 25 | $13.0M | $128.3M | ||
| Q4 24 | $13.7M | $148.0M | ||
| Q3 24 | $11.4M | $178.3M | ||
| Q2 24 | $11.0M | $204.9M | ||
| Q1 24 | $12.7M | $237.1M |
| Q4 25 | 0.01× | — | ||
| Q3 25 | 0.01× | — | ||
| Q2 25 | 0.01× | — | ||
| Q1 25 | 0.01× | — | ||
| Q4 24 | 0.02× | — | ||
| Q3 24 | 0.02× | — | ||
| Q2 24 | 0.02× | — | ||
| Q1 24 | — | — |
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 | $934.8K | $-7.9M |
| Free Cash FlowOCF − Capex | $906.4K | $-8.9M |
| FCF MarginFCF / Revenue | 11.1% | -78.7% |
| Capex IntensityCapex / Revenue | 0.3% | 9.1% |
| Cash ConversionOCF / Net Profit | 1.33× | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-57.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $934.8K | $-7.9M | ||
| Q3 25 | $-739.2K | $-13.3M | ||
| Q2 25 | $194.4K | $-14.9M | ||
| Q1 25 | $-169.9K | $-17.5M | ||
| Q4 24 | $1.0M | $-21.9M | ||
| Q3 24 | $897.3K | $-23.1M | ||
| Q2 24 | $-336.6K | $-26.0M | ||
| Q1 24 | $-912.8K | $-22.9M |
| Q4 25 | $906.4K | $-8.9M | ||
| Q3 25 | $-747.6K | $-14.0M | ||
| Q2 25 | — | $-16.3M | ||
| Q1 25 | $-258.2K | $-18.1M | ||
| Q4 24 | $941.1K | $-23.3M | ||
| Q3 24 | — | $-24.7M | ||
| Q2 24 | $-394.9K | $-27.8M | ||
| Q1 24 | $-922.1K | $-26.2M |
| Q4 25 | 11.1% | -78.7% | ||
| Q3 25 | -10.9% | -245.9% | ||
| Q2 25 | — | -277.7% | ||
| Q1 25 | -3.7% | -660.0% | ||
| Q4 24 | 12.2% | -216.3% | ||
| Q3 24 | — | -555.3% | ||
| Q2 24 | -6.1% | -431.1% | ||
| Q1 24 | -14.3% | -525.6% |
| Q4 25 | 0.3% | 9.1% | ||
| Q3 25 | 0.1% | 12.9% | ||
| Q2 25 | — | 24.3% | ||
| Q1 25 | 1.3% | 22.3% | ||
| Q4 24 | 0.9% | 13.1% | ||
| Q3 24 | — | 35.6% | ||
| Q2 24 | 0.9% | 28.5% | ||
| Q1 24 | 0.1% | 65.1% |
| Q4 25 | 1.33× | — | ||
| Q3 25 | -2.21× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | -0.29× | — | ||
| Q4 24 | 1.59× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | -6.80× | — | ||
| Q1 24 | -1.17× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
AXIL
| Hearing Enhancement And Protection | $7.8M | 95% |
| Other | $378.9K | 5% |
LVWR
| STACYC Segment | $7.5M | 66% |
| Other | $3.8M | 34% |
