vs
Side-by-side financial comparison of Douglas Elliman Inc. (DOUG) and WARRIOR MET COAL, INC. (HCC). Click either name above to swap in a different company.
WARRIOR MET COAL, INC. is the larger business by last-quarter revenue ($458.6M vs $245.4M, roughly 1.9× Douglas Elliman Inc.). Douglas Elliman Inc. runs the higher net margin — 27.9% vs 15.8%, a 12.2% gap on every dollar of revenue. On growth, WARRIOR MET COAL, INC. posted the faster year-over-year revenue change (52.1% vs 0.9%). Over the past eight quarters, Douglas Elliman Inc.'s revenue compounded faster (10.7% CAGR vs 7.5%).
Douglas Elliman Inc. is a leading U.S.-based residential real estate brokerage firm. It offers luxury property sales, rentals, property management, and advisory solutions, serving high-net-worth clients across key metro markets including New York, California, Florida, and Texas.
Warrior Met Coal, Inc. (ticker HCC) is a U.S.-headquartered mining enterprise that produces and distributes high-grade metallurgical coal, a key raw material for steel production. It serves steel manufacturers and industrial clients across core markets including North America, Europe, and Asia.
DOUG vs HCC — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $245.4M | $458.6M |
| Net Profit | $68.6M | $72.3M |
| Gross Margin | — | 36.7% |
| Operating Margin | 27.3% | 17.3% |
| Net Margin | 27.9% | 15.8% |
| Revenue YoY | 0.9% | 52.1% |
| Net Profit YoY | 1243.4% | — |
| EPS (diluted) | $0.80 | $1.37 |
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.
| Q1 26 | — | $458.6M | ||
| Q4 25 | $245.4M | $384.0M | ||
| Q3 25 | $262.8M | $328.6M | ||
| Q2 25 | $271.4M | $297.5M | ||
| Q1 25 | $253.4M | $299.9M | ||
| Q4 24 | $243.3M | $297.5M | ||
| Q3 24 | $266.3M | $327.7M | ||
| Q2 24 | $285.8M | $396.5M |
| Q1 26 | — | $72.3M | ||
| Q4 25 | $68.6M | $23.0M | ||
| Q3 25 | $-24.7M | $36.6M | ||
| Q2 25 | $-22.7M | $5.6M | ||
| Q1 25 | $-6.0M | $-8.2M | ||
| Q4 24 | $-6.0M | $1.1M | ||
| Q3 24 | $-27.2M | $41.8M | ||
| Q2 24 | $-1.7M | $70.7M |
| Q1 26 | — | 36.7% | ||
| Q4 25 | — | 29.5% | ||
| Q3 25 | — | 27.1% | ||
| Q2 25 | — | 23.9% | ||
| Q1 25 | — | 18.1% | ||
| Q4 24 | — | 23.1% | ||
| Q3 24 | — | 29.3% | ||
| Q2 24 | — | 34.1% |
| Q1 26 | — | 17.3% | ||
| Q4 25 | 27.3% | 9.0% | ||
| Q3 25 | -4.1% | 6.3% | ||
| Q2 25 | -2.0% | 2.6% | ||
| Q1 25 | -2.1% | -5.8% | ||
| Q4 24 | -6.7% | -1.4% | ||
| Q3 24 | -2.8% | 11.9% | ||
| Q2 24 | -1.3% | 17.9% |
| Q1 26 | — | 15.8% | ||
| Q4 25 | 27.9% | 6.0% | ||
| Q3 25 | -9.4% | 11.1% | ||
| Q2 25 | -8.4% | 1.9% | ||
| Q1 25 | -2.4% | -2.7% | ||
| Q4 24 | -2.5% | 0.4% | ||
| Q3 24 | -10.2% | 12.7% | ||
| Q2 24 | -0.6% | 17.8% |
| Q1 26 | — | $1.37 | ||
| Q4 25 | $0.80 | $0.43 | ||
| Q3 25 | $-0.29 | $0.70 | ||
| Q2 25 | $-0.27 | $0.11 | ||
| Q1 25 | $-0.07 | $-0.16 | ||
| Q4 24 | $-0.06 | $0.02 | ||
| Q3 24 | $-0.33 | $0.80 | ||
| Q2 24 | $-0.02 | $1.35 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $115.5M | $233.2M |
| Total DebtLower is stronger | — | $154.4M |
| Stockholders' EquityBook value | $183.9M | — |
| Total Assets | $444.4M | $2.8B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $233.2M | ||
| Q4 25 | $115.5M | $300.0M | ||
| Q3 25 | $143.0M | $336.3M | ||
| Q2 25 | $136.3M | $383.3M | ||
| Q1 25 | $136.8M | $454.9M | ||
| Q4 24 | $145.5M | $491.5M | ||
| Q3 24 | $151.4M | $583.2M | ||
| Q2 24 | $92.9M | $709.0M |
| Q1 26 | — | $154.4M | ||
| Q4 25 | — | $154.3M | ||
| Q3 25 | — | $154.1M | ||
| Q2 25 | — | $153.9M | ||
| Q1 25 | — | $153.8M | ||
| Q4 24 | — | $153.6M | ||
| Q3 24 | — | $153.5M | ||
| Q2 24 | — | $153.3M |
| Q1 26 | — | — | ||
| Q4 25 | $183.9M | $2.1B | ||
| Q3 25 | $115.1M | $2.1B | ||
| Q2 25 | $137.6M | $2.1B | ||
| Q1 25 | $158.2M | $2.1B | ||
| Q4 24 | $162.2M | $2.1B | ||
| Q3 24 | $173.6M | $2.1B | ||
| Q2 24 | $196.9M | $2.0B |
| Q1 26 | — | $2.8B | ||
| Q4 25 | $444.4M | $2.8B | ||
| Q3 25 | $480.6M | $2.7B | ||
| Q2 25 | $489.0M | $2.6B | ||
| Q1 25 | $493.9M | $2.6B | ||
| Q4 24 | $493.9M | $2.6B | ||
| Q3 24 | $502.7M | $2.6B | ||
| Q2 24 | $463.9M | $2.6B |
| Q1 26 | — | — | ||
| Q4 25 | — | 0.07× | ||
| Q3 25 | — | 0.07× | ||
| Q2 25 | — | 0.07× | ||
| Q1 25 | — | 0.07× | ||
| Q4 24 | — | 0.07× | ||
| Q3 24 | — | 0.07× | ||
| Q2 24 | — | 0.07× |
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 | $-14.4M | — |
| Free Cash FlowOCF − Capex | $-14.7M | — |
| FCF MarginFCF / Revenue | -6.0% | — |
| Capex IntensityCapex / Revenue | 0.1% | — |
| Cash ConversionOCF / Net Profit | -0.21× | — |
| TTM Free Cash FlowTrailing 4 quarters | $-17.2M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $-14.4M | $76.1M | ||
| Q3 25 | $5.5M | $104.7M | ||
| Q2 25 | $642.0K | $37.5M | ||
| Q1 25 | $-5.6M | $10.9M | ||
| Q4 24 | $-9.0M | $54.2M | ||
| Q3 24 | $9.0M | $62.2M | ||
| Q2 24 | $1.3M | $147.0M |
| Q1 26 | — | — | ||
| Q4 25 | $-14.7M | — | ||
| Q3 25 | $4.7M | — | ||
| Q2 25 | $-575.0K | — | ||
| Q1 25 | $-6.7M | — | ||
| Q4 24 | $-10.2M | — | ||
| Q3 24 | $7.7M | — | ||
| Q2 24 | $432.0K | — |
| Q1 26 | — | — | ||
| Q4 25 | -6.0% | — | ||
| Q3 25 | 1.8% | — | ||
| Q2 25 | -0.2% | — | ||
| Q1 25 | -2.6% | — | ||
| Q4 24 | -4.2% | — | ||
| Q3 24 | 2.9% | — | ||
| Q2 24 | 0.2% | — |
| Q1 26 | — | — | ||
| Q4 25 | 0.1% | — | ||
| Q3 25 | 0.3% | — | ||
| Q2 25 | 0.4% | — | ||
| Q1 25 | 0.4% | — | ||
| Q4 24 | 0.5% | — | ||
| Q3 24 | 0.5% | — | ||
| Q2 24 | 0.3% | — |
| Q1 26 | — | — | ||
| Q4 25 | -0.21× | 3.31× | ||
| Q3 25 | — | 2.86× | ||
| Q2 25 | — | 6.70× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 47.68× | ||
| Q3 24 | — | 1.49× | ||
| Q2 24 | — | 2.08× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DOUG
| Commissions And Other Brokerage Income | $240.3M | 98% |
| Property Management Income | $2.8M | 1% |
| Property Management | $2.2M | 1% |
HCC
| Sales | $448.5M | 98% |
| Other revenues | $10.1M | 2% |
