vs
Side-by-side financial comparison of Calumet, Inc. (CLMT) and Graham Holdings Co (GHC). Click either name above to swap in a different company.
Graham Holdings Co is the larger business by last-quarter revenue ($1.3B vs $1.0B, roughly 1.2× Calumet, Inc.). Graham Holdings Co runs the higher net margin — 8.7% vs -3.6%, a 12.3% gap on every dollar of revenue. Calumet, Inc. produced more free cash flow last quarter ($103.8M vs $5.0M).
Calumet, Inc. is a U.S.-headquartered specialty products firm that manufactures and distributes high-value hydrocarbon and specialty chemical products. Its offerings include specialty oils, lubricants, waxes, and renewable fuel solutions, serving industrial, consumer, and transportation segments across North America.
Graham Holdings Company is a diversified American conglomerate holding company. Headquartered in Arlington County, Virginia, and incorporated in Delaware, it was formerly the owner of The Washington Post newspaper and Newsweek magazine.
CLMT vs GHC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.0B | $1.3B |
| Net Profit | $-37.3M | $108.7M |
| Gross Margin | -0.3% | — |
| Operating Margin | -6.2% | 3.8% |
| Net Margin | -3.6% | 8.7% |
| Revenue YoY | — | 0.4% |
| Net Profit YoY | — | -80.2% |
| EPS (diluted) | $-0.43 | $24.76 |
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 | $1.0B | $1.3B | ||
| Q3 25 | $1.1B | $1.3B | ||
| Q2 25 | $1.0B | $1.2B | ||
| Q1 25 | $993.9M | $1.2B | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | $1.1B | $1.2B | ||
| Q2 24 | $1.1B | $1.2B | ||
| Q1 24 | — | $1.2B |
| Q4 25 | $-37.3M | $108.7M | ||
| Q3 25 | $313.4M | $122.9M | ||
| Q2 25 | $-147.9M | $36.7M | ||
| Q1 25 | $-162.0M | $23.9M | ||
| Q4 24 | — | $548.8M | ||
| Q3 24 | $-100.6M | $72.5M | ||
| Q2 24 | $-39.1M | $-21.0M | ||
| Q1 24 | — | $124.4M |
| Q4 25 | -0.3% | — | ||
| Q3 25 | 34.7% | — | ||
| Q2 25 | -4.2% | — | ||
| Q1 25 | -8.2% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.4% | — | ||
| Q2 24 | 5.6% | — | ||
| Q1 24 | — | — |
| Q4 25 | -6.2% | 3.8% | ||
| Q3 25 | 30.0% | 5.2% | ||
| Q2 25 | -9.8% | 6.0% | ||
| Q1 25 | -4.9% | 4.1% | ||
| Q4 24 | — | 5.8% | ||
| Q3 24 | -5.2% | 6.8% | ||
| Q2 24 | 0.5% | 2.2% | ||
| Q1 24 | — | 3.1% |
| Q4 25 | -3.6% | 8.7% | ||
| Q3 25 | 29.1% | 9.6% | ||
| Q2 25 | -14.4% | 3.0% | ||
| Q1 25 | -16.3% | 2.0% | ||
| Q4 24 | — | 44.1% | ||
| Q3 24 | -9.1% | 6.0% | ||
| Q2 24 | -3.4% | -1.8% | ||
| Q1 24 | — | 10.8% |
| Q4 25 | $-0.43 | $24.76 | ||
| Q3 25 | $3.61 | $27.91 | ||
| Q2 25 | $-1.70 | $8.35 | ||
| Q1 25 | $-1.87 | $5.45 | ||
| Q4 24 | — | $124.05 | ||
| Q3 24 | $-1.18 | $16.42 | ||
| Q2 24 | $-0.48 | $-4.79 | ||
| Q1 24 | — | $27.72 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $125.1M | $267.0M |
| Total DebtLower is stronger | $2.1B | — |
| Stockholders' EquityBook value | $-732.7M | $4.8B |
| Total Assets | $2.7B | $8.4B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $125.1M | $267.0M | ||
| Q3 25 | $94.6M | $190.8M | ||
| Q2 25 | $110.6M | $176.2M | ||
| Q1 25 | $123.4M | $156.7M | ||
| Q4 24 | — | $260.9M | ||
| Q3 24 | $34.6M | $244.4M | ||
| Q2 24 | $7.0M | $140.7M | ||
| Q1 24 | — | $130.9M |
| Q4 25 | $2.1B | — | ||
| Q3 25 | $2.1B | — | ||
| Q2 25 | $2.1B | — | ||
| Q1 25 | $2.3B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $1.7B | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $-732.7M | $4.8B | ||
| Q3 25 | $-695.3M | $4.5B | ||
| Q2 25 | $-1.0B | $4.4B | ||
| Q1 25 | $-862.3M | $4.3B | ||
| Q4 24 | — | $4.3B | ||
| Q3 24 | $-672.2M | $4.0B | ||
| Q2 24 | $-566.4M | $4.0B | ||
| Q1 24 | — | $4.0B |
| Q4 25 | $2.7B | $8.4B | ||
| Q3 25 | $2.7B | $7.9B | ||
| Q2 25 | $2.8B | $7.6B | ||
| Q1 25 | $2.8B | $7.6B | ||
| Q4 24 | — | $7.7B | ||
| Q3 24 | $2.6B | $7.4B | ||
| Q2 24 | $100 | $7.2B | ||
| Q1 24 | — | $7.3B |
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 | $116.5M | $28.3M |
| Free Cash FlowOCF − Capex | $103.8M | $5.0M |
| FCF MarginFCF / Revenue | 10.0% | 0.4% |
| Capex IntensityCapex / Revenue | 1.2% | 1.9% |
| Cash ConversionOCF / Net Profit | — | 0.26× |
| TTM Free Cash FlowTrailing 4 quarters | $56.6M | $275.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $116.5M | $28.3M | ||
| Q3 25 | $23.5M | $178.1M | ||
| Q2 25 | $-1.8M | $94.8M | ||
| Q1 25 | $-29.3M | $46.0M | ||
| Q4 24 | — | $116.3M | ||
| Q3 24 | $-15.5M | $237.6M | ||
| Q2 24 | — | $52.0M | ||
| Q1 24 | — | $1.1M |
| Q4 25 | $103.8M | $5.0M | ||
| Q3 25 | $15.1M | $161.8M | ||
| Q2 25 | $-15.4M | $78.0M | ||
| Q1 25 | $-46.9M | $30.5M | ||
| Q4 24 | — | $91.1M | ||
| Q3 24 | $-32.2M | $219.4M | ||
| Q2 24 | — | $33.7M | ||
| Q1 24 | — | $-20.2M |
| Q4 25 | 10.0% | 0.4% | ||
| Q3 25 | 1.4% | 12.6% | ||
| Q2 25 | -1.5% | 6.4% | ||
| Q1 25 | -4.7% | 2.6% | ||
| Q4 24 | — | 7.3% | ||
| Q3 24 | -2.9% | 18.2% | ||
| Q2 24 | — | 2.8% | ||
| Q1 24 | — | -1.8% |
| Q4 25 | 1.2% | 1.9% | ||
| Q3 25 | 0.8% | 1.3% | ||
| Q2 25 | 1.3% | 1.4% | ||
| Q1 25 | 1.8% | 1.3% | ||
| Q4 24 | — | 2.0% | ||
| Q3 24 | 1.5% | 1.5% | ||
| Q2 24 | 2.2% | 1.5% | ||
| Q1 24 | — | 1.8% |
| Q4 25 | — | 0.26× | ||
| Q3 25 | 0.07× | 1.45× | ||
| Q2 25 | — | 2.58× | ||
| Q1 25 | — | 1.93× | ||
| Q4 24 | — | 0.21× | ||
| Q3 24 | — | 3.28× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 0.01× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
CLMT
| Specialty Products And Solutions | $675.9M | 65% |
| Montana Renewables | $294.2M | 28% |
| Performance Brands | $68.5M | 7% |
GHC
| Products | $602.7M | 48% |
| Kaplan International | $251.9M | 20% |
| Manufacturing | $117.8M | 9% |
| Television Broadcasting | $110.5M | 9% |
| Higher Education | $83.8M | 7% |
| Supplemental Education | $74.9M | 6% |
| Related Party | $4.4M | 0% |
