vs
Side-by-side financial comparison of Embecta Corp. (EMBC) and SPORTSMAN'S WAREHOUSE HOLDINGS, INC. (SPWH). Click either name above to swap in a different company.
SPORTSMAN'S WAREHOUSE HOLDINGS, INC. is the larger business by last-quarter revenue ($331.3M vs $261.2M, roughly 1.3× Embecta Corp.). Embecta Corp. runs the higher net margin — 16.9% vs 0.0%, a 16.9% gap on every dollar of revenue. On growth, SPORTSMAN'S WAREHOUSE HOLDINGS, INC. posted the faster year-over-year revenue change (2.2% vs -0.3%). Embecta Corp. produced more free cash flow last quarter ($16.6M vs $8.7M). Over the past eight quarters, Embecta Corp.'s revenue compounded faster (-4.6% CAGR vs -5.4%).
Embecta Corp. is a global medical technology company focused on diabetes care solutions. It designs, manufactures and distributes a full portfolio of products including insulin pen needles, syringes, infusion set components and related delivery devices, serving patients, healthcare providers and biopharmaceutical partners across North America, Europe, Asia Pacific and other major markets.
Sportsman's Warehouse is an American outdoor sporting goods retailer which operates in 29 states across the United States. Sportsman's Warehouse sells apparel, footwear, and gear which caters to sportsmen and sportswomen with interests in hunting, shooting, reloading, camping, fishing, and other outdoor recreational activities.
EMBC vs SPWH — Head-to-Head
Income Statement — Q1 FY2026 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $261.2M | $331.3M |
| Net Profit | $44.1M | $8.0K |
| Gross Margin | 61.9% | 32.8% |
| Operating Margin | 31.9% | 1.3% |
| Net Margin | 16.9% | 0.0% |
| Revenue YoY | -0.3% | 2.2% |
| Net Profit YoY | — | -97.8% |
| EPS (diluted) | $0.74 | $0.00 |
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 | $261.2M | $331.3M | ||
| Q3 25 | $264.0M | $293.9M | ||
| Q2 25 | $295.5M | $249.1M | ||
| Q1 25 | $259.0M | $340.4M | ||
| Q4 24 | $261.9M | $324.3M | ||
| Q3 24 | $286.1M | $288.7M | ||
| Q2 24 | $272.5M | $244.2M | ||
| Q1 24 | $287.2M | $370.4M |
| Q4 25 | $44.1M | $8.0K | ||
| Q3 25 | $26.4M | $-7.1M | ||
| Q2 25 | $45.5M | $-21.3M | ||
| Q1 25 | $23.5M | $-8.7M | ||
| Q4 24 | $0 | $-364.0K | ||
| Q3 24 | $14.6M | $-5.9M | ||
| Q2 24 | $14.7M | $-18.1M | ||
| Q1 24 | $28.9M | $-8.7M |
| Q4 25 | 61.9% | 32.8% | ||
| Q3 25 | 60.0% | 32.0% | ||
| Q2 25 | 66.7% | 30.4% | ||
| Q1 25 | 63.4% | 30.4% | ||
| Q4 24 | 60.0% | 31.8% | ||
| Q3 24 | 60.7% | 31.2% | ||
| Q2 24 | 69.8% | 30.2% | ||
| Q1 24 | 64.6% | 26.8% |
| Q4 25 | 31.9% | 1.3% | ||
| Q3 25 | 21.4% | -1.1% | ||
| Q2 25 | 31.8% | -7.9% | ||
| Q1 25 | 24.3% | 1.1% | ||
| Q4 24 | 11.0% | 1.0% | ||
| Q3 24 | 9.2% | -1.5% | ||
| Q2 24 | 20.5% | -8.4% | ||
| Q1 24 | 13.6% | -2.1% |
| Q4 25 | 16.9% | 0.0% | ||
| Q3 25 | 10.0% | -2.4% | ||
| Q2 25 | 15.4% | -8.5% | ||
| Q1 25 | 9.1% | -2.6% | ||
| Q4 24 | — | -0.1% | ||
| Q3 24 | 5.1% | -2.0% | ||
| Q2 24 | 5.4% | -7.4% | ||
| Q1 24 | 10.1% | -2.4% |
| Q4 25 | $0.74 | $0.00 | ||
| Q3 25 | $0.44 | $-0.18 | ||
| Q2 25 | $0.78 | $-0.56 | ||
| Q1 25 | $0.40 | $-0.22 | ||
| Q4 24 | $0.00 | $-0.01 | ||
| Q3 24 | $0.24 | $-0.16 | ||
| Q2 24 | $0.25 | $-0.48 | ||
| Q1 24 | $0.50 | $-0.22 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $201.3M | $2.2M |
| Total DebtLower is stronger | — | $44.0M |
| Stockholders' EquityBook value | $-613.1M | $209.5M |
| Total Assets | $1.1B | $913.9M |
| Debt / EquityLower = less leverage | — | 0.21× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $201.3M | $2.2M | ||
| Q3 25 | $225.5M | $1.8M | ||
| Q2 25 | $230.6M | $3.6M | ||
| Q1 25 | $209.3M | $2.8M | ||
| Q4 24 | $210.0M | $2.7M | ||
| Q3 24 | $267.5M | $2.6M | ||
| Q2 24 | $275.1M | $2.2M | ||
| Q1 24 | $299.8M | $3.1M |
| Q4 25 | — | $44.0M | ||
| Q3 25 | $1.4B | $43.9M | ||
| Q2 25 | — | $24.1M | ||
| Q1 25 | — | $24.1M | ||
| Q4 24 | — | $24.0M | ||
| Q3 24 | $1.6B | $24.0M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $-613.1M | $209.5M | ||
| Q3 25 | $-650.6M | $208.9M | ||
| Q2 25 | $-669.6M | $215.1M | ||
| Q1 25 | $-736.2M | $235.7M | ||
| Q4 24 | $-768.8M | $243.6M | ||
| Q3 24 | $-738.3M | $243.0M | ||
| Q2 24 | $-763.7M | $247.5M | ||
| Q1 24 | $-769.6M | $264.6M |
| Q4 25 | $1.1B | $913.9M | ||
| Q3 25 | $1.1B | $948.9M | ||
| Q2 25 | $1.2B | $929.7M | ||
| Q1 25 | $1.1B | $852.1M | ||
| Q4 24 | $1.1B | $967.7M | ||
| Q3 24 | $1.3B | $901.9M | ||
| Q2 24 | $1.3B | $930.4M | ||
| Q1 24 | $1.2B | $886.2M |
| Q4 25 | — | 0.21× | ||
| Q3 25 | — | 0.21× | ||
| Q2 25 | — | 0.11× | ||
| Q1 25 | — | 0.10× | ||
| Q4 24 | — | 0.10× | ||
| Q3 24 | — | 0.10× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $17.2M | $16.3M |
| Free Cash FlowOCF − Capex | $16.6M | $8.7M |
| FCF MarginFCF / Revenue | 6.4% | 2.6% |
| Capex IntensityCapex / Revenue | 0.2% | 2.3% |
| Cash ConversionOCF / Net Profit | 0.39× | 2038.00× |
| TTM Free Cash FlowTrailing 4 quarters | $205.8M | $-39.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $17.2M | $16.3M | ||
| Q3 25 | $84.0M | $-26.6M | ||
| Q2 25 | $81.2M | $-60.2M | ||
| Q1 25 | $31.8M | $52.8M | ||
| Q4 24 | $-5.3M | $-2.5M | ||
| Q3 24 | $26.6M | $18.5M | ||
| Q2 24 | $-2.1M | $-34.6M | ||
| Q1 24 | $24.3M | $68.9M |
| Q4 25 | $16.6M | $8.7M | ||
| Q3 25 | $76.7M | $-33.9M | ||
| Q2 25 | $80.8M | $-64.0M | ||
| Q1 25 | $31.7M | $49.6M | ||
| Q4 24 | $-6.8M | $-6.2M | ||
| Q3 24 | — | $14.1M | ||
| Q2 24 | $-11.8M | $-38.0M | ||
| Q1 24 | $20.9M | $60.2M |
| Q4 25 | 6.4% | 2.6% | ||
| Q3 25 | 29.1% | -11.5% | ||
| Q2 25 | 27.3% | -25.7% | ||
| Q1 25 | 12.2% | 14.6% | ||
| Q4 24 | -2.6% | -1.9% | ||
| Q3 24 | — | 4.9% | ||
| Q2 24 | -4.3% | -15.5% | ||
| Q1 24 | 7.3% | 16.2% |
| Q4 25 | 0.2% | 2.3% | ||
| Q3 25 | 2.8% | 2.5% | ||
| Q2 25 | 0.1% | 1.5% | ||
| Q1 25 | 0.0% | 1.0% | ||
| Q4 24 | 0.6% | 1.1% | ||
| Q3 24 | 0.0% | 1.5% | ||
| Q2 24 | 3.6% | 1.4% | ||
| Q1 24 | 1.2% | 2.4% |
| Q4 25 | 0.39× | 2038.00× | ||
| Q3 25 | 3.18× | — | ||
| Q2 25 | 1.78× | — | ||
| Q1 25 | 1.35× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.82× | — | ||
| Q2 24 | -0.14× | — | ||
| Q1 24 | 0.84× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
EMBC
| Pen Needles | $185.5M | 71% |
| Safety | $37.3M | 14% |
| Syringes | $30.7M | 12% |
| Manufacturing Facility | $4.1M | 2% |
SPWH
Segment breakdown not available.
