vs
Side-by-side financial comparison of BranchOut Food Inc. (BOF) and Worksport Ltd (WKSP). Click either name above to swap in a different company.
Worksport Ltd is the larger business by last-quarter revenue ($4.7M vs $4.0M, roughly 1.2× BranchOut Food Inc.). On growth, BranchOut Food Inc. posted the faster year-over-year revenue change (181.9% vs 62.0%). BranchOut Food Inc. produced more free cash flow last quarter ($-2.1M vs $-6.3M). Over the past eight quarters, Worksport Ltd's revenue compounded faster (204.2% CAGR vs 65.4%).
Food Lion is an American regional supermarket chain headquartered in Salisbury, North Carolina, that operates over 1,000 supermarkets in 10 states: Delaware, Georgia, Kentucky, Maryland, North Carolina, South Carolina, Pennsylvania, Tennessee, Virginia, and West Virginia. The chain employs over 82,000 people. It was founded in 1957 as Food Town, a single grocery store in Salisbury. It later expanded to many locations across North Carolina. It was independently operated until it was acquired b...
Worksport LtdWKSPEarnings & Financial Report
Worksport Ltd is a cleantech company specializing in portable solar energy solutions and custom truck bed accessories. Its core offerings include solar-powered tonneau covers for pickup trucks and portable mobile power stations, serving the North American automotive aftermarket and consumer clean energy segments.
BOF vs WKSP — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $4.0M | $4.7M |
| Net Profit | $-2.0M | — |
| Gross Margin | 7.6% | 30.1% |
| Operating Margin | -47.6% | -129.6% |
| Net Margin | -50.6% | — |
| Revenue YoY | 181.9% | 62.0% |
| Net Profit YoY | -36.5% | — |
| EPS (diluted) | $-0.15 | $-0.65 |
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 | $4.0M | $4.7M | ||
| Q3 25 | $3.2M | $5.0M | ||
| Q2 25 | $3.3M | $4.1M | ||
| Q1 25 | $3.2M | $2.2M | ||
| Q4 24 | $1.4M | $2.9M | ||
| Q3 24 | $2.2M | $3.1M | ||
| Q2 24 | $1.4M | $1.9M | ||
| Q1 24 | $1.5M | $512.6K |
| Q4 25 | $-2.0M | — | ||
| Q3 25 | $-1.6M | $-4.9M | ||
| Q2 25 | $-1.6M | $-3.7M | ||
| Q1 25 | $-918.4K | $-4.5M | ||
| Q4 24 | $-1.5M | — | ||
| Q3 24 | $-1.3M | $-4.1M | ||
| Q2 24 | $-942.6K | $-4.0M | ||
| Q1 24 | $-1.1M | $-3.7M |
| Q4 25 | 7.6% | 30.1% | ||
| Q3 25 | 17.7% | 31.3% | ||
| Q2 25 | 18.4% | 26.4% | ||
| Q1 25 | 17.3% | 17.7% | ||
| Q4 24 | 0.9% | 11.1% | ||
| Q3 24 | 15.4% | 7.9% | ||
| Q2 24 | 10.9% | 15.4% | ||
| Q1 24 | 19.3% | 7.3% |
| Q4 25 | -47.6% | -129.6% | ||
| Q3 25 | -44.3% | -95.6% | ||
| Q2 25 | -40.8% | -88.1% | ||
| Q1 25 | -21.4% | -190.0% | ||
| Q4 24 | -80.7% | -137.0% | ||
| Q3 24 | -41.4% | -125.1% | ||
| Q2 24 | -60.6% | -203.5% | ||
| Q1 24 | -69.9% | -709.9% |
| Q4 25 | -50.6% | — | ||
| Q3 25 | -48.8% | -98.3% | ||
| Q2 25 | -48.6% | -91.0% | ||
| Q1 25 | -28.8% | -199.1% | ||
| Q4 24 | -104.5% | — | ||
| Q3 24 | -58.3% | -132.4% | ||
| Q2 24 | -69.2% | -208.9% | ||
| Q1 24 | -71.6% | -724.6% |
| Q4 25 | $-0.15 | $-0.65 | ||
| Q3 25 | $-0.14 | $-0.75 | ||
| Q2 25 | $-0.17 | $-0.71 | ||
| Q1 25 | $-0.11 | $-1.05 | ||
| Q4 24 | $-0.16 | $-1.14 | ||
| Q3 24 | $-0.19 | $-1.40 | ||
| Q2 24 | $-0.22 | $-1.55 | ||
| Q1 24 | $-0.26 | $-1.75 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $5.9M |
| Total DebtLower is stronger | $4.9M | $2.7M |
| Stockholders' EquityBook value | $5.6M | $22.9M |
| Total Assets | $14.5M | $30.7M |
| Debt / EquityLower = less leverage | 0.89× | 0.12× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $5.9M | ||
| Q3 25 | — | $3.8M | ||
| Q2 25 | — | $1.4M | ||
| Q1 25 | — | $5.1M | ||
| Q4 24 | — | $4.9M | ||
| Q3 24 | — | $1.9M | ||
| Q2 24 | — | $3.4M | ||
| Q1 24 | — | $3.5M |
| Q4 25 | $4.9M | $2.7M | ||
| Q3 25 | — | $2.9M | ||
| Q2 25 | — | $2.5M | ||
| Q1 25 | — | $3.1M | ||
| Q4 24 | — | $5.3M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $5.6M | $22.9M | ||
| Q3 25 | $5.1M | $19.8M | ||
| Q2 25 | $3.5M | $17.3M | ||
| Q1 25 | $3.9M | $20.1M | ||
| Q4 24 | $2.3M | $17.4M | ||
| Q3 24 | $1.5M | $16.4M | ||
| Q2 24 | $2.0M | $19.1M | ||
| Q1 24 | $1.7M | $18.9M |
| Q4 25 | $14.5M | $30.7M | ||
| Q3 25 | $14.7M | $27.0M | ||
| Q2 25 | $13.2M | $23.6M | ||
| Q1 25 | $14.1M | $26.7M | ||
| Q4 24 | $12.9M | $25.7M | ||
| Q3 24 | $9.6M | $24.9M | ||
| Q2 24 | $6.7M | $27.2M | ||
| Q1 24 | $2.7M | $27.3M |
| Q4 25 | 0.89× | 0.12× | ||
| Q3 25 | — | 0.15× | ||
| Q2 25 | — | 0.14× | ||
| Q1 25 | — | 0.16× | ||
| Q4 24 | — | 0.30× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| 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 | $-1.9M | $-6.1M |
| Free Cash FlowOCF − Capex | $-2.1M | $-6.3M |
| FCF MarginFCF / Revenue | -52.6% | -132.4% |
| Capex IntensityCapex / Revenue | 4.3% | 3.3% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-7.7M | $-18.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-1.9M | $-6.1M | ||
| Q3 25 | $-1.1M | $-4.3M | ||
| Q2 25 | $-2.0M | $-3.1M | ||
| Q1 25 | $-1.9M | $-3.8M | ||
| Q4 24 | $-1.6M | $-2.2M | ||
| Q3 24 | $-1.9M | $-1.5M | ||
| Q2 24 | $-853.9K | $-3.6M | ||
| Q1 24 | $-503.6K | $-2.8M |
| Q4 25 | $-2.1M | $-6.3M | ||
| Q3 25 | $-1.2M | $-4.6M | ||
| Q2 25 | $-2.1M | $-3.2M | ||
| Q1 25 | $-2.3M | $-4.0M | ||
| Q4 24 | $-2.3M | $-2.2M | ||
| Q3 24 | $-3.4M | $-1.7M | ||
| Q2 24 | $-1.4M | $-3.7M | ||
| Q1 24 | $-553.6K | $-3.0M |
| Q4 25 | -52.6% | -132.4% | ||
| Q3 25 | -37.4% | -92.1% | ||
| Q2 25 | -64.5% | -77.1% | ||
| Q1 25 | -72.2% | -180.4% | ||
| Q4 24 | -163.6% | -75.4% | ||
| Q3 24 | -157.9% | -54.5% | ||
| Q2 24 | -101.3% | -195.1% | ||
| Q1 24 | -37.7% | -586.7% |
| Q4 25 | 4.3% | 3.3% | ||
| Q3 25 | 2.6% | 7.3% | ||
| Q2 25 | 3.4% | 1.7% | ||
| Q1 25 | 11.8% | 9.0% | ||
| Q4 24 | 51.1% | 0.9% | ||
| Q3 24 | 70.8% | 5.3% | ||
| Q2 24 | 38.6% | 6.4% | ||
| Q1 24 | 3.4% | 41.5% |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
