vs
Side-by-side financial comparison of e.l.f. Beauty, Inc. (ELF) and FIRST HORIZON CORP (FHN). Click either name above to swap in a different company.
FIRST HORIZON CORP is the larger business by last-quarter revenue ($888.0M vs $489.5M, roughly 1.8× e.l.f. Beauty, Inc.). FIRST HORIZON CORP runs the higher net margin — 29.4% vs 8.0%, a 21.3% gap on every dollar of revenue. On growth, e.l.f. Beauty, Inc. posted the faster year-over-year revenue change (37.8% vs 21.8%). FIRST HORIZON CORP produced more free cash flow last quarter ($389.0M vs $52.8M).
e.l.f. Beauty, Inc. is an American cosmetics brand based in Oakland, California. It was founded by Joseph Shamah and Scott Vincent Borba in 2004. The company sells items include bath and skin-care products, mineral-based makeup, professional tools, eyeliners, lipstick, glosses, blushes, bronzers, brushes and mascara. Its products are sold in 18 countries and in several stores including Target, Kmart, Dollar General and Walmart. Over half the company's sales come from its website, which is als...
First Horizon Corporation, formerly First Tennessee Bank, is a financial services company, founded in 1864, and based in Memphis, Tennessee. Through its banking subsidiary First Horizon Bank, it provides financial services through locations in 12 states across the Southeast, a region in which it is the fourth largest regional bank.
ELF vs FHN — Head-to-Head
Income Statement — Q3 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $489.5M | $888.0M |
| Net Profit | $39.4M | $261.0M |
| Gross Margin | 71.0% | — |
| Operating Margin | 13.8% | 38.5% |
| Net Margin | 8.0% | 29.4% |
| Revenue YoY | 37.8% | 21.8% |
| Net Profit YoY | 128.1% | 57.2% |
| EPS (diluted) | $0.65 | $0.51 |
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 | $489.5M | $888.0M | ||
| Q3 25 | $343.9M | $889.0M | ||
| Q2 25 | $353.7M | $830.0M | ||
| Q1 25 | — | $812.0M | ||
| Q4 24 | — | $729.0M | ||
| Q3 24 | — | $827.0M | ||
| Q1 24 | — | $819.0M | ||
| Q4 23 | — | $617.0M |
| Q4 25 | $39.4M | $261.0M | ||
| Q3 25 | $3.0M | $262.0M | ||
| Q2 25 | $33.3M | $241.0M | ||
| Q1 25 | — | $218.0M | ||
| Q4 24 | — | $166.0M | ||
| Q3 24 | — | $218.0M | ||
| Q1 24 | — | $192.0M | ||
| Q4 23 | — | $184.0M |
| Q4 25 | 71.0% | — | ||
| Q3 25 | 69.4% | — | ||
| Q2 25 | 69.1% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
| Q4 25 | 13.8% | 38.5% | ||
| Q3 25 | 2.2% | 38.7% | ||
| Q2 25 | 13.8% | 37.2% | ||
| Q1 25 | — | 35.1% | ||
| Q4 24 | — | 28.8% | ||
| Q3 24 | — | 34.0% | ||
| Q1 24 | — | 31.0% | ||
| Q4 23 | — | 28.8% |
| Q4 25 | 8.0% | 29.4% | ||
| Q3 25 | 0.9% | 29.5% | ||
| Q2 25 | 9.4% | 29.0% | ||
| Q1 25 | — | 26.8% | ||
| Q4 24 | — | 22.8% | ||
| Q3 24 | — | 26.4% | ||
| Q1 24 | — | 23.4% | ||
| Q4 23 | — | 29.8% |
| Q4 25 | $0.65 | $0.51 | ||
| Q3 25 | $0.05 | $0.50 | ||
| Q2 25 | $0.58 | $0.45 | ||
| Q1 25 | — | $0.41 | ||
| Q4 24 | — | $0.29 | ||
| Q3 24 | — | $0.40 | ||
| Q1 24 | — | $0.33 | ||
| Q4 23 | — | $0.32 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $196.8M | — |
| Total DebtLower is stronger | $816.7M | — |
| Stockholders' EquityBook value | $1.2B | $8.8B |
| Total Assets | $2.3B | $83.9B |
| Debt / EquityLower = less leverage | 0.70× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $196.8M | — | ||
| Q3 25 | $194.4M | — | ||
| Q2 25 | $170.0M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
| Q4 25 | $816.7M | — | ||
| Q3 25 | $831.6M | — | ||
| Q2 25 | $256.7M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
| Q4 25 | $1.2B | $8.8B | ||
| Q3 25 | $1.1B | $8.9B | ||
| Q2 25 | $804.9M | $9.0B | ||
| Q1 25 | — | $8.7B | ||
| Q4 24 | — | $8.8B | ||
| Q3 24 | — | $9.0B | ||
| Q1 24 | — | $8.9B | ||
| Q4 23 | — | $9.0B |
| Q4 25 | $2.3B | $83.9B | ||
| Q3 25 | $2.3B | $83.2B | ||
| Q2 25 | $1.3B | $82.1B | ||
| Q1 25 | — | $81.5B | ||
| Q4 24 | — | $82.2B | ||
| Q3 24 | — | $82.6B | ||
| Q1 24 | — | $81.8B | ||
| Q4 23 | — | $81.7B |
| Q4 25 | 0.70× | — | ||
| Q3 25 | 0.73× | — | ||
| Q2 25 | 0.32× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
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 | $59.4M | $396.0M |
| Free Cash FlowOCF − Capex | $52.8M | $389.0M |
| FCF MarginFCF / Revenue | 10.8% | 43.8% |
| Capex IntensityCapex / Revenue | 1.4% | 0.8% |
| Cash ConversionOCF / Net Profit | 1.51× | 1.52× |
| TTM Free Cash FlowTrailing 4 quarters | — | $595.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $59.4M | $396.0M | ||
| Q3 25 | $23.4M | $-200.0M | ||
| Q2 25 | $27.2M | $83.0M | ||
| Q1 25 | — | $349.0M | ||
| Q4 24 | — | $191.0M | ||
| Q3 24 | — | $389.0M | ||
| Q1 24 | — | $838.0M | ||
| Q4 23 | — | $365.0M |
| Q4 25 | $52.8M | $389.0M | ||
| Q3 25 | $16.6M | $-208.0M | ||
| Q2 25 | $20.1M | $74.0M | ||
| Q1 25 | — | $340.0M | ||
| Q4 24 | — | $174.0M | ||
| Q3 24 | — | $383.0M | ||
| Q1 24 | — | $828.0M | ||
| Q4 23 | — | — |
| Q4 25 | 10.8% | 43.8% | ||
| Q3 25 | 4.8% | -23.4% | ||
| Q2 25 | 5.7% | 8.9% | ||
| Q1 25 | — | 41.9% | ||
| Q4 24 | — | 23.9% | ||
| Q3 24 | — | 46.3% | ||
| Q1 24 | — | 101.1% | ||
| Q4 23 | — | — |
| Q4 25 | 1.4% | 0.8% | ||
| Q3 25 | 2.0% | 0.9% | ||
| Q2 25 | 2.0% | 1.1% | ||
| Q1 25 | — | 1.1% | ||
| Q4 24 | — | 2.3% | ||
| Q3 24 | — | 0.7% | ||
| Q1 24 | — | 1.2% | ||
| Q4 23 | — | — |
| Q4 25 | 1.51× | 1.52× | ||
| Q3 25 | 7.82× | -0.76× | ||
| Q2 25 | 0.82× | 0.34× | ||
| Q1 25 | — | 1.60× | ||
| Q4 24 | — | 1.15× | ||
| Q3 24 | — | 1.78× | ||
| Q1 24 | — | 4.36× | ||
| Q4 23 | — | 1.98× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ELF
Segment breakdown not available.
FHN
| Commercial Consumer And Wealth Segment | $776.0M | 87% |
| Other | $88.0M | 10% |
| Corporate | $24.0M | 3% |
