vs
Side-by-side financial comparison of DENNY'S Corp (DENN) and FARMER BROTHERS CO (FARM). Click either name above to swap in a different company.
DENNY'S Corp is the larger business by last-quarter revenue ($113.2M vs $88.9M, roughly 1.3× FARMER BROTHERS CO). DENNY'S Corp runs the higher net margin — 0.6% vs -5.5%, a 6.0% gap on every dollar of revenue. On growth, DENNY'S Corp posted the faster year-over-year revenue change (1.3% vs -1.2%). DENNY'S Corp produced more free cash flow last quarter ($16.0M vs $-2.6M). Over the past eight quarters, FARMER BROTHERS CO's revenue compounded faster (2.1% CAGR vs -0.9%).
Denny's is an American table service diner-style restaurant chain. It operates over 1,400 restaurants in the United States, Canada, México, Puerto Rico, and several other international locations.
Farmer Bros. Co. is an American coffee foodservice company based in Fort Worth, Texas. The company specializes in the manufacture and distribution of coffee, tea, and approximately 300 other foodservice items used by restaurants and other establishments. John Moore serves as the company's president and chief executive officer.
DENN vs FARM — Head-to-Head
Income Statement — Q3 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $113.2M | $88.9M |
| Net Profit | $632.0K | $-4.9M |
| Gross Margin | — | 36.3% |
| Operating Margin | 9.2% | -4.7% |
| Net Margin | 0.6% | -5.5% |
| Revenue YoY | 1.3% | -1.2% |
| Net Profit YoY | -90.3% | -2417.1% |
| EPS (diluted) | $0.01 | $-0.22 |
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 | — | $88.9M | ||
| Q3 25 | $113.2M | $81.6M | ||
| Q2 25 | $117.7M | $85.1M | ||
| Q1 25 | $111.6M | $82.1M | ||
| Q4 24 | $114.7M | $90.0M | ||
| Q3 24 | $111.8M | $85.1M | ||
| Q2 24 | $115.9M | $84.4M | ||
| Q1 24 | $110.0M | $85.4M |
| Q4 25 | — | $-4.9M | ||
| Q3 25 | $632.0K | $-4.0M | ||
| Q2 25 | $2.5M | $-4.7M | ||
| Q1 25 | $326.0K | $-5.0M | ||
| Q4 24 | $6.8M | $210.0K | ||
| Q3 24 | $6.5M | $-5.0M | ||
| Q2 24 | $3.6M | $-4.6M | ||
| Q1 24 | $4.7M | $-682.0K |
| Q4 25 | — | 36.3% | ||
| Q3 25 | — | 39.7% | ||
| Q2 25 | — | 44.9% | ||
| Q1 25 | — | 42.1% | ||
| Q4 24 | — | 43.1% | ||
| Q3 24 | — | 43.9% | ||
| Q2 24 | — | 38.8% | ||
| Q1 24 | — | 40.1% |
| Q4 25 | — | -4.7% | ||
| Q3 25 | 9.2% | -3.9% | ||
| Q2 25 | 7.3% | 4.6% | ||
| Q1 25 | 4.7% | -4.3% | ||
| Q4 24 | 12.6% | 1.1% | ||
| Q3 24 | 10.5% | -3.3% | ||
| Q2 24 | 7.9% | -4.9% | ||
| Q1 24 | 9.1% | -0.5% |
| Q4 25 | — | -5.5% | ||
| Q3 25 | 0.6% | -4.9% | ||
| Q2 25 | 2.1% | -5.6% | ||
| Q1 25 | 0.3% | -6.1% | ||
| Q4 24 | 5.9% | 0.2% | ||
| Q3 24 | 5.8% | -5.9% | ||
| Q2 24 | 3.1% | -5.4% | ||
| Q1 24 | 4.3% | -0.8% |
| Q4 25 | — | $-0.22 | ||
| Q3 25 | $0.01 | $-0.19 | ||
| Q2 25 | $0.05 | $-0.22 | ||
| Q1 25 | $0.01 | $-0.23 | ||
| Q4 24 | $0.13 | $0.01 | ||
| Q3 24 | $0.12 | $-0.24 | ||
| Q2 24 | $0.07 | $-0.23 | ||
| Q1 24 | $0.09 | $-0.03 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $4.2M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $-32.7M | $35.7M |
| Total Assets | $502.9M | $151.4M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $4.2M | ||
| Q3 25 | — | $3.8M | ||
| Q2 25 | — | $6.8M | ||
| Q1 25 | $1.1M | $4.1M | ||
| Q4 24 | $100.0K | $5.5M | ||
| Q3 24 | $2.9M | $3.3M | ||
| Q2 24 | $2.8M | $5.8M | ||
| Q1 24 | $2.8M | $5.5M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $270.6M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | — | $35.7M | ||
| Q3 25 | $-32.7M | $40.0M | ||
| Q2 25 | $-34.6M | $43.5M | ||
| Q1 25 | $-36.4M | $37.3M | ||
| Q4 24 | $-34.0M | $41.5M | ||
| Q3 24 | $-54.5M | $40.9M | ||
| Q2 24 | $-53.2M | $45.5M | ||
| Q1 24 | $-55.7M | $43.1M |
| Q4 25 | — | $151.4M | ||
| Q3 25 | $502.9M | $158.8M | ||
| Q2 25 | $491.1M | $161.2M | ||
| Q1 25 | $488.1M | $163.2M | ||
| Q4 24 | $496.3M | $179.1M | ||
| Q3 24 | $461.6M | $182.0M | ||
| Q2 24 | $459.9M | $185.2M | ||
| Q1 24 | $460.4M | $179.1M |
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 | $16.0M | $-786.0K |
| Free Cash FlowOCF − Capex | $16.0M | $-2.6M |
| FCF MarginFCF / Revenue | 14.1% | -2.9% |
| Capex IntensityCapex / Revenue | 0.0% | 2.1% |
| Cash ConversionOCF / Net Profit | 25.28× | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $-786.0K | ||
| Q3 25 | $16.0M | $-5.0M | ||
| Q2 25 | $9.4M | $9.7M | ||
| Q1 25 | $5.0M | $1.3M | ||
| Q4 24 | $8.5M | $2.6M | ||
| Q3 24 | $6.6M | $2.5M | ||
| Q2 24 | $14.2M | $-995.0K | ||
| Q1 24 | $215.0K | $-2.3M |
| Q4 25 | — | $-2.6M | ||
| Q3 25 | $16.0M | $-6.9M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $-684.0K | ||
| Q4 24 | — | $521.0K | ||
| Q3 24 | — | $-837.0K | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $-5.7M |
| Q4 25 | — | -2.9% | ||
| Q3 25 | 14.1% | -8.5% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | -0.8% | ||
| Q4 24 | — | 0.6% | ||
| Q3 24 | — | -1.0% | ||
| Q2 24 | — | — | ||
| Q1 24 | — | -6.7% |
| Q4 25 | — | 2.1% | ||
| Q3 25 | 0.0% | 2.4% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 2.4% | ||
| Q4 24 | — | 2.3% | ||
| Q3 24 | 0.0% | 3.9% | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 4.0% |
| Q4 25 | — | — | ||
| Q3 25 | 25.28× | — | ||
| Q2 25 | 3.79× | — | ||
| Q1 25 | 15.38× | — | ||
| Q4 24 | 1.26× | 12.16× | ||
| Q3 24 | 1.01× | — | ||
| Q2 24 | 3.97× | — | ||
| Q1 24 | 0.05× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DENN
| Franchisor Owned Outlet | $57.4M | 51% |
| Royalty | $27.7M | 25% |
| Advertising | $18.6M | 16% |
| Occupancy | $7.7M | 7% |
| Initial And Other Fees | $1.7M | 1% |
FARM
| Coffee Roasted | $45.5M | 51% |
| Tea Iced Hot | $23.3M | 26% |
| Culinary | $14.1M | 16% |
| Spice | $4.9M | 5% |
| Fuel Surcharge | $1.2M | 1% |
