vs
Side-by-side financial comparison of Clearwater Paper Corp (CLW) and Navigator Holdings Ltd. (NVGS), based on the latest 10-Q / 10-K filings. Click either name above to swap in a different company.
Clearwater Paper Corp is the larger business by last-quarter revenue ($386.4M vs $129.6M, roughly 3.0× Navigator Holdings Ltd.). Navigator Holdings Ltd. runs the higher net margin — 9.9% vs 16.5%, a 6.6% gap on every dollar of revenue. On growth, Clearwater Paper Corp posted the faster year-over-year revenue change (-0.2% vs -11.6%).
Clearwater Paper Corporation is an American pulp and paperboard manufacturer. The company was created on December 9, 2008, via a spin-off from Potlatch Corporation and is headquartered in Spokane, Washington.
The Navigator Company is a Portuguese pulp and paper company.
CLW vs NVGS — Head-to-Head
Income Statement — Q4 2025 vs Q2 2025
| Metric | | |
|---|---|---|
| Revenue | $386.4M | $129.6M |
| Net Profit | $38.3M | $21.5M |
| Gross Margin | 4.5% | — |
| Operating Margin | 1.9% | 15.8% |
| Net Margin | 9.9% | 16.5% |
| Revenue YoY | -0.2% | -11.6% |
| Net Profit YoY | -80.8% | -7.7% |
| EPS (diluted) | $2.36 | $0.31 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align — see 8-quarter trend below.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history — bar widths are scaled to the larger of the two companies so you can eyeball the size gap and growth trajectory without doing math. Quarters aligned by calendar period (report date) so offset fiscal years line up.
| Q4 25 | $386.4M | — | ||
| Q3 25 | $399.0M | — | ||
| Q2 25 | $391.8M | $129.6M | ||
| Q1 25 | $378.2M | — | ||
| Q4 24 | $387.1M | — | ||
| Q3 24 | $393.3M | — | ||
| Q2 24 | $344.4M | $146.7M | ||
| Q1 24 | $258.8M | — |
| Q4 25 | $38.3M | — | ||
| Q3 25 | $-53.3M | — | ||
| Q2 25 | $2.7M | $21.5M | ||
| Q1 25 | $-6.3M | — | ||
| Q4 24 | $199.1M | — | ||
| Q3 24 | $5.8M | — | ||
| Q2 24 | $-25.8M | $23.2M | ||
| Q1 24 | $17.2M | — |
| Q4 25 | 4.5% | — | ||
| Q3 25 | 4.7% | — | ||
| Q2 25 | 11.0% | — | ||
| Q1 25 | 9.7% | — | ||
| Q4 24 | 3.8% | — | ||
| Q3 24 | 7.7% | — | ||
| Q2 24 | -0.6% | — | ||
| Q1 24 | 12.9% | — |
| Q4 25 | 1.9% | — | ||
| Q3 25 | -13.9% | — | ||
| Q2 25 | 2.5% | 15.8% | ||
| Q1 25 | -1.1% | — | ||
| Q4 24 | -4.0% | — | ||
| Q3 24 | -0.3% | — | ||
| Q2 24 | -13.6% | 26.9% | ||
| Q1 24 | -0.3% | — |
| Q4 25 | 9.9% | — | ||
| Q3 25 | -13.4% | — | ||
| Q2 25 | 0.7% | 16.5% | ||
| Q1 25 | -1.7% | — | ||
| Q4 24 | 51.4% | — | ||
| Q3 24 | 1.5% | — | ||
| Q2 24 | -7.5% | 15.8% | ||
| Q1 24 | 6.6% | — |
| Q4 25 | $2.36 | — | ||
| Q3 25 | $-3.30 | — | ||
| Q2 25 | $0.17 | $0.31 | ||
| Q1 25 | $-0.38 | — | ||
| Q4 24 | $11.87 | — | ||
| Q3 24 | $0.35 | — | ||
| Q2 24 | $-1.55 | $0.32 | ||
| Q1 24 | $1.03 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest filing — the kind of financial-strength check premium terminals charge for.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $30.7M | $238.1M |
| Total DebtLower is stronger | $346.8M | — |
| Stockholders' EquityBook value | $825.3M | $1.2B |
| Total Assets | $1.6B | $2.4B |
| Debt / EquityLower = less leverage | 0.42× | — |
8-quarter trend — quarters aligned by calendar period so offset fiscal years match up.
| Q4 25 | $30.7M | — | ||
| Q3 25 | $34.4M | — | ||
| Q2 25 | $46.7M | $238.1M | ||
| Q1 25 | $44.0M | — | ||
| Q4 24 | $79.6M | — | ||
| Q3 24 | $35.5M | — | ||
| Q2 24 | $39.6M | — | ||
| Q1 24 | $55.2M | — |
| Q4 25 | $346.8M | — | ||
| Q3 25 | $337.0M | — | ||
| Q2 25 | $330.1M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $283.4M | — | ||
| Q3 24 | $1.2B | — | ||
| Q2 24 | $1.1B | — | ||
| Q1 24 | $447.2M | — |
| Q4 25 | $825.3M | — | ||
| Q3 25 | $783.0M | — | ||
| Q2 25 | $836.8M | $1.2B | ||
| Q1 25 | $836.6M | — | ||
| Q4 24 | $854.6M | — | ||
| Q3 24 | $664.6M | — | ||
| Q2 24 | $658.6M | $1.2B | ||
| Q1 24 | $684.5M | — |
| Q4 25 | $1.6B | — | ||
| Q3 25 | $1.6B | — | ||
| Q2 25 | $1.6B | $2.4B | ||
| Q1 25 | $1.6B | — | ||
| Q4 24 | $1.7B | — | ||
| Q3 24 | $2.5B | — | ||
| Q2 24 | $2.5B | $2.1B | ||
| Q1 24 | $1.7B | — |
| Q4 25 | 0.42× | — | ||
| Q3 25 | 0.43× | — | ||
| Q2 25 | 0.39× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.33× | — | ||
| Q3 24 | 1.73× | — | ||
| Q2 24 | 1.74× | — | ||
| Q1 24 | 0.65× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Net income can be massaged; cash flow is harder to fake.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $5.0M | — |
| Free Cash FlowOCF − Capex | $-9.9M | — |
| FCF MarginFCF / Revenue | -2.6% | — |
| Capex IntensityCapex / Revenue; lower = less reinvestment burden | 3.9% | — |
| Cash ConversionOCF / Net Profit; >1× = earnings back up with cash | 0.13× | — |
| TTM Free Cash FlowTrailing 4 quarters | $-76.5M | — |
8-quarter trend — quarters aligned by calendar period so offset fiscal years match up.
| Q4 25 | $5.0M | — | ||
| Q3 25 | $34.0M | — | ||
| Q2 25 | $-28.2M | — | ||
| Q1 25 | $1.5M | — | ||
| Q4 24 | $-35.1M | — | ||
| Q3 24 | $16.2M | — | ||
| Q2 24 | $21.1M | — | ||
| Q1 24 | $59.2M | — |
| Q4 25 | $-9.9M | — | ||
| Q3 25 | $15.7M | — | ||
| Q2 25 | $-51.1M | — | ||
| Q1 25 | $-31.2M | — | ||
| Q4 24 | $-68.1M | — | ||
| Q3 24 | $-30.8M | — | ||
| Q2 24 | $3.0M | — | ||
| Q1 24 | $40.7M | — |
| Q4 25 | -2.6% | — | ||
| Q3 25 | 3.9% | — | ||
| Q2 25 | -13.0% | — | ||
| Q1 25 | -8.2% | — | ||
| Q4 24 | -17.6% | — | ||
| Q3 24 | -7.8% | — | ||
| Q2 24 | 0.9% | — | ||
| Q1 24 | 15.7% | — |
| Q4 25 | 3.9% | — | ||
| Q3 25 | 4.6% | — | ||
| Q2 25 | 5.8% | — | ||
| Q1 25 | 8.6% | — | ||
| Q4 24 | 8.5% | — | ||
| Q3 24 | 12.0% | — | ||
| Q2 24 | 5.3% | — | ||
| Q1 24 | 7.1% | — |
| Q4 25 | 0.13× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | -10.44× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | -0.18× | — | ||
| Q3 24 | 2.79× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 3.44× | — |
Financial Flow Comparison
Sankey diagram of revenue → gross profit → operating profit → net profit for each company. Charts shown full-width and stacked so both segment hierarchies are readable side-by-side on desktop and mobile.
Revenue Breakdown by Segment
CLW
| Foodservice | $165.1M | 43% |
| Folding Carton | $139.9M | 36% |
| Other | $47.6M | 12% |
| Sheeting And Distribution | $33.8M | 9% |
NVGS
| Time Charters | $91.5M | 71% |
| Voyage Charters | $25.7M | 20% |
| Other | $12.4M | 10% |
