vs
Side-by-side financial comparison of Floor & Decor Holdings, Inc. (FND) and Public Storage (PSA). Click either name above to swap in a different company.
Public Storage is the larger business by last-quarter revenue ($1.2B vs $1.1B, roughly 1.1× Floor & Decor Holdings, Inc.). Public Storage runs the higher net margin — 41.7% vs 3.5%, a 38.2% gap on every dollar of revenue. On growth, Public Storage posted the faster year-over-year revenue change (3.3% vs 2.0%). Over the past eight quarters, Public Storage's revenue compounded faster (2.5% CAGR vs 1.5%).
Floor & Decor Holdings, Inc., branded as Floor & Decor, is a multi-channel American specialty retailer of hard surface flooring and related accessories that was founded in 2000 and headquartered in Smyrna, Georgia, United States.
Public Storage, headquartered in Glendale, California, is a real estate investment trust that invests in self storage. It is the largest brand of self-storage services in the US and owns approximately 9% of the self storage square footage in the U.S. As of December 31, 2024, the company operated 3,073 self-storage facilities containing an aggregate of 221 million net rentable square feet of space.
FND vs PSA — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.1B | $1.2B |
| Net Profit | $39.3M | $507.1M |
| Gross Margin | 43.5% | — |
| Operating Margin | 4.6% | 40.7% |
| Net Margin | 3.5% | 41.7% |
| Revenue YoY | 2.0% | 3.3% |
| Net Profit YoY | -17.2% | -17.5% |
| EPS (diluted) | $0.36 | $2.59 |
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 | $1.1B | $1.2B | ||
| Q3 25 | $1.2B | $1.2B | ||
| Q2 25 | $1.2B | $1.2B | ||
| Q1 25 | $1.2B | $1.2B | ||
| Q4 24 | $1.1B | $1.2B | ||
| Q3 24 | $1.1B | $1.2B | ||
| Q2 24 | $1.1B | $1.2B | ||
| Q1 24 | $1.1B | $1.2B |
| Q4 25 | $39.3M | $507.1M | ||
| Q3 25 | $57.3M | $511.1M | ||
| Q2 25 | $63.2M | $358.4M | ||
| Q1 25 | $48.9M | $407.8M | ||
| Q4 24 | $47.5M | $614.6M | ||
| Q3 24 | $51.7M | $430.3M | ||
| Q2 24 | $56.7M | $518.1M | ||
| Q1 24 | $50.0M | $508.9M |
| Q4 25 | 43.5% | — | ||
| Q3 25 | 43.4% | — | ||
| Q2 25 | 43.9% | — | ||
| Q1 25 | 43.8% | — | ||
| Q4 24 | 43.5% | — | ||
| Q3 24 | 43.5% | — | ||
| Q2 24 | 43.3% | — | ||
| Q1 24 | 42.8% | — |
| Q4 25 | 4.6% | 40.7% | ||
| Q3 25 | 6.1% | 42.3% | ||
| Q2 25 | 6.7% | 30.4% | ||
| Q1 25 | 5.5% | 34.8% | ||
| Q4 24 | 5.3% | 52.4% | ||
| Q3 24 | 5.9% | 36.7% | ||
| Q2 24 | 6.3% | 44.6% | ||
| Q1 24 | 5.4% | 44.3% |
| Q4 25 | 3.5% | 41.7% | ||
| Q3 25 | 4.9% | 41.8% | ||
| Q2 25 | 5.2% | 29.8% | ||
| Q1 25 | 4.2% | 34.5% | ||
| Q4 24 | 4.3% | 52.2% | ||
| Q3 24 | 4.6% | 36.2% | ||
| Q2 24 | 5.0% | 44.2% | ||
| Q1 24 | 4.6% | 44.0% |
| Q4 25 | $0.36 | $2.59 | ||
| Q3 25 | $0.53 | $2.62 | ||
| Q2 25 | $0.58 | $1.76 | ||
| Q1 25 | $0.45 | $2.04 | ||
| Q4 24 | $0.44 | $3.22 | ||
| Q3 24 | $0.48 | $2.16 | ||
| Q2 24 | $0.52 | $2.66 | ||
| Q1 24 | $0.46 | $2.60 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $318.1M |
| Total DebtLower is stronger | — | $10.3B |
| Stockholders' EquityBook value | $2.4B | $9.2B |
| Total Assets | $5.5B | $20.2B |
| Debt / EquityLower = less leverage | — | 1.11× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $318.1M | ||
| Q3 25 | — | $296.5M | ||
| Q2 25 | — | $1.1B | ||
| Q1 25 | — | $287.2M | ||
| Q4 24 | — | $447.4M | ||
| Q3 24 | — | $599.0M | ||
| Q2 24 | — | $542.3M | ||
| Q1 24 | — | $271.6M |
| Q4 25 | — | $10.3B | ||
| Q3 25 | — | $10.0B | ||
| Q2 25 | — | $10.4B | ||
| Q1 25 | — | $9.4B | ||
| Q4 24 | — | $9.4B | ||
| Q3 24 | — | $9.5B | ||
| Q2 24 | — | $9.4B | ||
| Q1 24 | — | $9.1B |
| Q4 25 | $2.4B | $9.2B | ||
| Q3 25 | $2.4B | $9.3B | ||
| Q2 25 | $2.3B | $9.4B | ||
| Q1 25 | $2.2B | $9.6B | ||
| Q4 24 | $2.2B | $9.7B | ||
| Q3 24 | $2.1B | $9.6B | ||
| Q2 24 | $2.0B | $9.7B | ||
| Q1 24 | $2.0B | $9.9B |
| Q4 25 | $5.5B | $20.2B | ||
| Q3 25 | $5.5B | $20.1B | ||
| Q2 25 | $5.4B | $20.5B | ||
| Q1 25 | $5.4B | $19.6B | ||
| Q4 24 | $5.1B | $19.8B | ||
| Q3 24 | $4.9B | $19.8B | ||
| Q2 24 | $4.8B | $19.8B | ||
| Q1 24 | $4.7B | $19.6B |
| Q4 25 | — | 1.11× | ||
| Q3 25 | — | 1.08× | ||
| Q2 25 | — | 1.11× | ||
| Q1 25 | — | 0.99× | ||
| Q4 24 | — | 0.96× | ||
| Q3 24 | — | 0.99× | ||
| Q2 24 | — | 0.97× | ||
| Q1 24 | — | 0.91× |
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 | $124.1M | $733.6M |
| Free Cash FlowOCF − Capex | $45.1M | — |
| FCF MarginFCF / Revenue | 4.0% | — |
| Capex IntensityCapex / Revenue | 7.0% | — |
| Cash ConversionOCF / Net Profit | 3.15× | 1.45× |
| TTM Free Cash FlowTrailing 4 quarters | $64.1M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $124.1M | $733.6M | ||
| Q3 25 | $102.5M | $875.1M | ||
| Q2 25 | $84.1M | $872.7M | ||
| Q1 25 | $71.2M | $705.1M | ||
| Q4 24 | $101.4M | $768.6M | ||
| Q3 24 | $160.3M | $798.8M | ||
| Q2 24 | $194.0M | $895.3M | ||
| Q1 24 | $147.5M | $665.6M |
| Q4 25 | $45.1M | — | ||
| Q3 25 | $24.5M | — | ||
| Q2 25 | $-10.0M | — | ||
| Q1 25 | $4.4M | — | ||
| Q4 24 | $3.9M | — | ||
| Q3 24 | $36.5M | — | ||
| Q2 24 | $80.0M | — | ||
| Q1 24 | $35.8M | — |
| Q4 25 | 4.0% | — | ||
| Q3 25 | 2.1% | — | ||
| Q2 25 | -0.8% | — | ||
| Q1 25 | 0.4% | — | ||
| Q4 24 | 0.4% | — | ||
| Q3 24 | 3.3% | — | ||
| Q2 24 | 7.1% | — | ||
| Q1 24 | 3.3% | — |
| Q4 25 | 7.0% | — | ||
| Q3 25 | 6.6% | — | ||
| Q2 25 | 7.8% | — | ||
| Q1 25 | 5.7% | — | ||
| Q4 24 | 8.8% | — | ||
| Q3 24 | 11.1% | — | ||
| Q2 24 | 10.1% | — | ||
| Q1 24 | 10.2% | — |
| Q4 25 | 3.15× | 1.45× | ||
| Q3 25 | 1.79× | 1.71× | ||
| Q2 25 | 1.33× | 2.43× | ||
| Q1 25 | 1.46× | 1.73× | ||
| Q4 24 | 2.14× | 1.25× | ||
| Q3 24 | 3.10× | 1.86× | ||
| Q2 24 | 3.42× | 1.73× | ||
| Q1 24 | 2.95× | 1.31× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FND
| Laminate And Vinyl | $310.1M | 27% |
| Tile | $259.1M | 23% |
| Installation Materials And Tools | $218.4M | 19% |
| Decorative Accessories And Wall Tile | $177.0M | 16% |
| Wood | $83.2M | 7% |
| Natural Stone | $46.8M | 4% |
| Adjacent Categories | $26.6M | 2% |
| Other | $8.5M | 1% |
PSA
| Self Storage Operations | $1.1B | 93% |
| Ancillary Operations | $86.9M | 7% |
