vs
Side-by-side financial comparison of BRC Inc. (BRCC) and LiveRamp Holdings, Inc. (RAMP). Click either name above to swap in a different company.
LiveRamp Holdings, Inc. is the larger business by last-quarter revenue ($212.2M vs $112.7M, roughly 1.9× BRC Inc.). LiveRamp Holdings, Inc. runs the higher net margin — 18.8% vs -2.8%, a 21.6% gap on every dollar of revenue. On growth, LiveRamp Holdings, Inc. posted the faster year-over-year revenue change (8.6% vs 6.5%). Over the past eight quarters, LiveRamp Holdings, Inc.'s revenue compounded faster (11.1% CAGR vs 7.0%).
BRC Inc., operating under the Black Rifle Coffee brand, is a U.S.-headquartered premium coffee and lifestyle brand. It sells roasted coffee beans, ready-to-drink coffee products, branded apparel, and outdoor gear, targeting primarily veteran, first responder, and outdoor enthusiast consumer segments across North America, via both e-commerce and physical retail channels.
LiveRamp Holdings, Inc., is an American SaaS company that offers a data connectivity platform whose services include data onboarding, the transfer of offline data online for marketing purposes.
BRCC vs RAMP — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $112.7M | $212.2M |
| Net Profit | $-3.2M | $39.9M |
| Gross Margin | 32.1% | 71.9% |
| Operating Margin | -6.3% | 18.6% |
| Net Margin | -2.8% | 18.8% |
| Revenue YoY | 6.5% | 8.6% |
| Net Profit YoY | -29.3% | 255.7% |
| EPS (diluted) | $-0.02 | $0.62 |
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 | $112.7M | $212.2M | ||
| Q3 25 | $100.7M | $199.8M | ||
| Q2 25 | $94.8M | $194.8M | ||
| Q1 25 | $90.0M | $188.7M | ||
| Q4 24 | $105.9M | $195.4M | ||
| Q3 24 | $98.2M | $185.5M | ||
| Q2 24 | $89.0M | $176.0M | ||
| Q1 24 | $98.4M | $171.9M |
| Q4 25 | $-3.2M | $39.9M | ||
| Q3 25 | $-486.0K | $27.4M | ||
| Q2 25 | $-5.3M | $7.7M | ||
| Q1 25 | $-2.9M | $-6.3M | ||
| Q4 24 | $-2.5M | $11.2M | ||
| Q3 24 | $-535.0K | $1.7M | ||
| Q2 24 | $-482.0K | $-7.5M | ||
| Q1 24 | $548.0K | $-5.4M |
| Q4 25 | 32.1% | 71.9% | ||
| Q3 25 | 36.9% | 70.2% | ||
| Q2 25 | 33.9% | 70.1% | ||
| Q1 25 | 36.1% | 69.3% | ||
| Q4 24 | 38.1% | 71.9% | ||
| Q3 24 | 42.1% | 72.4% | ||
| Q2 24 | 41.9% | 70.6% | ||
| Q1 24 | 42.9% | 72.2% |
| Q4 25 | -6.3% | 18.6% | ||
| Q3 25 | 0.5% | 10.7% | ||
| Q2 25 | -13.3% | 3.7% | ||
| Q1 25 | -6.0% | -6.1% | ||
| Q4 24 | -2.1% | 7.5% | ||
| Q3 24 | 1.1% | 4.0% | ||
| Q2 24 | 1.1% | -3.0% | ||
| Q1 24 | 4.0% | -8.3% |
| Q4 25 | -2.8% | 18.8% | ||
| Q3 25 | -0.5% | 13.7% | ||
| Q2 25 | -5.6% | 4.0% | ||
| Q1 25 | -3.2% | -3.3% | ||
| Q4 24 | -2.3% | 5.7% | ||
| Q3 24 | -0.5% | 0.9% | ||
| Q2 24 | -0.5% | -4.3% | ||
| Q1 24 | 0.6% | -3.1% |
| Q4 25 | $-0.02 | $0.62 | ||
| Q3 25 | $0.00 | $0.42 | ||
| Q2 25 | $-0.07 | $0.12 | ||
| Q1 25 | $-0.04 | $-0.10 | ||
| Q4 24 | $-0.03 | $0.17 | ||
| Q3 24 | $-0.01 | $0.03 | ||
| Q2 24 | $-0.01 | $-0.11 | ||
| Q1 24 | $0.01 | $-0.09 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $4.3M | $403.4M |
| Total DebtLower is stronger | $34.7M | — |
| Stockholders' EquityBook value | $45.7M | $962.3M |
| Total Assets | $209.2M | $1.3B |
| Debt / EquityLower = less leverage | 0.76× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $4.3M | $403.4M | ||
| Q3 25 | $9.5M | $376.9M | ||
| Q2 25 | $4.3M | $371.1M | ||
| Q1 25 | $3.9M | $420.8M | ||
| Q4 24 | $6.8M | $384.3M | ||
| Q3 24 | $7.3M | $348.4M | ||
| Q2 24 | $9.6M | $342.7M | ||
| Q1 24 | $4.0M | $368.9M |
| Q4 25 | $34.7M | — | ||
| Q3 25 | $35.0M | — | ||
| Q2 25 | $72.7M | — | ||
| Q1 25 | $68.8M | — | ||
| Q4 24 | $65.1M | — | ||
| Q3 24 | $64.9M | — | ||
| Q2 24 | $66.5M | — | ||
| Q1 24 | $61.5M | — |
| Q4 25 | $45.7M | $962.3M | ||
| Q3 25 | $48.0M | $943.8M | ||
| Q2 25 | $10.1M | $947.8M | ||
| Q1 25 | $11.2M | $948.9M | ||
| Q4 24 | $13.2M | $957.7M | ||
| Q3 24 | $14.5M | $932.1M | ||
| Q2 24 | $14.9M | $951.9M | ||
| Q1 24 | $14.6M | $949.1M |
| Q4 25 | $209.2M | $1.3B | ||
| Q3 25 | $222.4M | $1.2B | ||
| Q2 25 | $225.3M | $1.2B | ||
| Q1 25 | $222.9M | $1.3B | ||
| Q4 24 | $227.4M | $1.3B | ||
| Q3 24 | $233.7M | $1.2B | ||
| Q2 24 | $229.9M | $1.2B | ||
| Q1 24 | $227.2M | $1.2B |
| Q4 25 | 0.76× | — | ||
| Q3 25 | 0.73× | — | ||
| Q2 25 | 7.19× | — | ||
| Q1 25 | 6.15× | — | ||
| Q4 24 | 4.94× | — | ||
| Q3 24 | 4.47× | — | ||
| Q2 24 | 4.46× | — | ||
| Q1 24 | 4.21× | — |
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 | $-8.7M | — |
| Free Cash FlowOCF − Capex | $-9.4M | — |
| FCF MarginFCF / Revenue | -8.3% | — |
| Capex IntensityCapex / Revenue | 0.6% | 0.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-13.5M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-8.7M | — | ||
| Q3 25 | $6.4M | $57.4M | ||
| Q2 25 | $-3.3M | $-15.8M | ||
| Q1 25 | $-4.1M | — | ||
| Q4 24 | $2.2M | $45.1M | ||
| Q3 24 | $1.9M | $55.6M | ||
| Q2 24 | $2.3M | $-9.3M | ||
| Q1 24 | $4.9M | — |
| Q4 25 | $-9.4M | — | ||
| Q3 25 | $5.6M | $56.8M | ||
| Q2 25 | $-4.3M | $-16.2M | ||
| Q1 25 | $-5.3M | — | ||
| Q4 24 | $504.0K | $44.8M | ||
| Q3 24 | $-205.0K | $55.4M | ||
| Q2 24 | $147.0K | $-9.6M | ||
| Q1 24 | $2.2M | — |
| Q4 25 | -8.3% | — | ||
| Q3 25 | 5.5% | 28.4% | ||
| Q2 25 | -4.5% | -8.3% | ||
| Q1 25 | -5.9% | — | ||
| Q4 24 | 0.5% | 22.9% | ||
| Q3 24 | -0.2% | 29.8% | ||
| Q2 24 | 0.2% | -5.4% | ||
| Q1 24 | 2.2% | — |
| Q4 25 | 0.6% | 0.1% | ||
| Q3 25 | 0.8% | 0.3% | ||
| Q2 25 | 1.0% | 0.2% | ||
| Q1 25 | 1.3% | 0.2% | ||
| Q4 24 | 1.6% | 0.1% | ||
| Q3 24 | 2.2% | 0.1% | ||
| Q2 24 | 2.4% | 0.1% | ||
| Q1 24 | 2.8% | 1.0% |
| Q4 25 | — | — | ||
| Q3 25 | — | 2.09× | ||
| Q2 25 | — | -2.04× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 4.02× | ||
| Q3 24 | — | 32.10× | ||
| Q2 24 | — | — | ||
| Q1 24 | 8.97× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BRCC
| Sales Channel Through Intermediary | $72.9M | 65% |
| Sales Channel Directly To Consumer | $34.4M | 31% |
| Outpost | $5.4M | 5% |
RAMP
Segment breakdown not available.
