vs
Side-by-side financial comparison of Forestar Group Inc. (FOR) and First Watch Restaurant Group, Inc. (FWRG). Click either name above to swap in a different company.
First Watch Restaurant Group, Inc. is the larger business by last-quarter revenue ($316.4M vs $273.0M, roughly 1.2× Forestar Group Inc.). On growth, First Watch Restaurant Group, Inc. posted the faster year-over-year revenue change (20.2% vs 9.0%). First Watch Restaurant Group, Inc. produced more free cash flow last quarter ($-18.3M vs $-157.1M). Over the past eight quarters, First Watch Restaurant Group, Inc.'s revenue compounded faster (14.2% CAGR vs -9.6%).
Forestar Group Inc. is a residential lot development company based in Arlington, Texas. The company has operations in 51 markets in 21 states and delivered 11,518 residential lots during the twelve-month period ended December 31, 2020. The company is publicly traded on the New York Stock Exchange and in October 2017 became a majority-owned subsidiary of D.R. Horton, Inc., the largest homebuilder by volume in the United States since 2002. The company primarily acquires entitled real estate and...
Ruby Tuesday Inc. is an American multinational foodservice retailer that owns, operates, and franchises Ruby Tuesday restaurants. The concept was started in 1972 by Samuel E. (Sandy) Beall III.
FOR vs FWRG — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $273.0M | $316.4M |
| Net Profit | $15.4M | — |
| Gross Margin | 20.1% | — |
| Operating Margin | 7.6% | 2.9% |
| Net Margin | 5.6% | — |
| Revenue YoY | 9.0% | 20.2% |
| Net Profit YoY | -6.7% | — |
| EPS (diluted) | $0.30 | $0.24 |
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 | $273.0M | $316.4M | ||
| Q3 25 | $670.5M | $316.0M | ||
| Q2 25 | $390.5M | $307.9M | ||
| Q1 25 | $351.0M | $282.2M | ||
| Q4 24 | $250.4M | $263.3M | ||
| Q3 24 | $551.3M | $251.6M | ||
| Q2 24 | $318.4M | $258.6M | ||
| Q1 24 | $333.8M | $242.4M |
| Q4 25 | $15.4M | — | ||
| Q3 25 | $86.9M | $3.0M | ||
| Q2 25 | $32.9M | $2.1M | ||
| Q1 25 | $31.6M | $-829.0K | ||
| Q4 24 | $16.5M | — | ||
| Q3 24 | $81.5M | $2.1M | ||
| Q2 24 | $38.7M | $8.9M | ||
| Q1 24 | $45.0M | $7.2M |
| Q4 25 | 20.1% | — | ||
| Q3 25 | 22.3% | — | ||
| Q2 25 | 20.4% | — | ||
| Q1 25 | 22.6% | — | ||
| Q4 24 | 22.0% | — | ||
| Q3 24 | 23.9% | — | ||
| Q2 24 | 22.5% | — | ||
| Q1 24 | 24.9% | — |
| Q4 25 | 7.6% | 2.9% | ||
| Q3 25 | 16.9% | 3.2% | ||
| Q2 25 | 11.2% | 2.4% | ||
| Q1 25 | 11.6% | 0.4% | ||
| Q4 24 | 8.7% | 1.5% | ||
| Q3 24 | 19.7% | 2.5% | ||
| Q2 24 | 16.2% | 6.4% | ||
| Q1 24 | 17.6% | 5.1% |
| Q4 25 | 5.6% | — | ||
| Q3 25 | 13.0% | 0.9% | ||
| Q2 25 | 8.4% | 0.7% | ||
| Q1 25 | 9.0% | -0.3% | ||
| Q4 24 | 6.6% | — | ||
| Q3 24 | 14.8% | 0.8% | ||
| Q2 24 | 12.2% | 3.4% | ||
| Q1 24 | 13.5% | 3.0% |
| Q4 25 | $0.30 | $0.24 | ||
| Q3 25 | $1.70 | $0.05 | ||
| Q2 25 | $0.65 | $0.03 | ||
| Q1 25 | $0.62 | $-0.01 | ||
| Q4 24 | $0.32 | $0.01 | ||
| Q3 24 | $1.59 | $0.03 | ||
| Q2 24 | $0.76 | $0.14 | ||
| Q1 24 | $0.89 | $0.12 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $211.7M | $21.2M |
| Total DebtLower is stronger | $793.2M | $269.1M |
| Stockholders' EquityBook value | $1.8B | $626.3M |
| Total Assets | $3.2B | $1.7B |
| Debt / EquityLower = less leverage | 0.44× | 0.43× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $211.7M | $21.2M | ||
| Q3 25 | $379.2M | $20.7M | ||
| Q2 25 | $189.2M | $19.2M | ||
| Q1 25 | $174.3M | $18.6M | ||
| Q4 24 | $132.0M | $33.3M | ||
| Q3 24 | $481.2M | $51.1M | ||
| Q2 24 | $359.2M | $45.1M | ||
| Q1 24 | $416.2M | $43.2M |
| Q4 25 | $793.2M | $269.1M | ||
| Q3 25 | $802.7M | $251.0M | ||
| Q2 25 | $872.8M | $250.0M | ||
| Q1 25 | $872.5M | $191.5M | ||
| Q4 24 | $806.8M | $189.0M | ||
| Q3 24 | $706.4M | $189.7M | ||
| Q2 24 | $706.1M | $192.1M | ||
| Q1 24 | $705.7M | $122.7M |
| Q4 25 | $1.8B | $626.3M | ||
| Q3 25 | $1.8B | $607.3M | ||
| Q2 25 | $1.7B | $601.3M | ||
| Q1 25 | $1.6B | $596.3M | ||
| Q4 24 | $1.6B | $595.4M | ||
| Q3 24 | $1.6B | $589.1M | ||
| Q2 24 | $1.5B | $585.8M | ||
| Q1 24 | $1.5B | $574.4M |
| Q4 25 | $3.2B | $1.7B | ||
| Q3 25 | $3.1B | $1.7B | ||
| Q2 25 | $3.1B | $1.7B | ||
| Q1 25 | $3.0B | $1.5B | ||
| Q4 24 | $3.0B | $1.5B | ||
| Q3 24 | $2.8B | $1.5B | ||
| Q2 24 | $2.7B | $1.4B | ||
| Q1 24 | $2.6B | $1.3B |
| Q4 25 | 0.44× | 0.43× | ||
| Q3 25 | 0.45× | 0.41× | ||
| Q2 25 | 0.52× | 0.42× | ||
| Q1 25 | 0.53× | 0.32× | ||
| Q4 24 | 0.50× | 0.32× | ||
| Q3 24 | 0.44× | 0.32× | ||
| Q2 24 | 0.47× | 0.33× | ||
| Q1 24 | 0.48× | 0.21× |
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 | $-157.0M | $18.5M |
| Free Cash FlowOCF − Capex | $-157.1M | $-18.3M |
| FCF MarginFCF / Revenue | -57.5% | -5.8% |
| Capex IntensityCapex / Revenue | 0.0% | 11.6% |
| Cash ConversionOCF / Net Profit | -10.19× | — |
| TTM Free Cash FlowTrailing 4 quarters | $93.0M | $-31.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-157.0M | $18.5M | ||
| Q3 25 | $256.3M | $47.9M | ||
| Q2 25 | $15.8M | $39.4M | ||
| Q1 25 | $-19.8M | $20.1M | ||
| Q4 24 | $-450.0M | $22.9M | ||
| Q3 24 | $119.2M | $35.9M | ||
| Q2 24 | $-61.7M | $31.9M | ||
| Q1 24 | $-59.2M | $25.0M |
| Q4 25 | $-157.1M | $-18.3M | ||
| Q3 25 | $255.6M | $5.5M | ||
| Q2 25 | $15.0M | $-1.7M | ||
| Q1 25 | $-20.5M | $-16.4M | ||
| Q4 24 | — | $-17.7M | ||
| Q3 24 | $118.4M | $6.8M | ||
| Q2 24 | $-62.3M | $2.3M | ||
| Q1 24 | $-59.8M | $-3.6M |
| Q4 25 | -57.5% | -5.8% | ||
| Q3 25 | 38.1% | 1.7% | ||
| Q2 25 | 3.8% | -0.5% | ||
| Q1 25 | -5.8% | -5.8% | ||
| Q4 24 | — | -6.7% | ||
| Q3 24 | 21.5% | 2.7% | ||
| Q2 24 | -19.6% | 0.9% | ||
| Q1 24 | -17.9% | -1.5% |
| Q4 25 | 0.0% | 11.6% | ||
| Q3 25 | 0.1% | 13.4% | ||
| Q2 25 | 0.2% | 13.4% | ||
| Q1 25 | 0.2% | 13.0% | ||
| Q4 24 | 0.0% | 15.4% | ||
| Q3 24 | 0.1% | 11.6% | ||
| Q2 24 | 0.2% | 11.5% | ||
| Q1 24 | 0.2% | 11.8% |
| Q4 25 | -10.19× | — | ||
| Q3 25 | 2.95× | 16.01× | ||
| Q2 25 | 0.48× | 18.72× | ||
| Q1 25 | -0.63× | — | ||
| Q4 24 | -27.27× | — | ||
| Q3 24 | 1.46× | 16.98× | ||
| Q2 24 | -1.59× | 3.59× | ||
| Q1 24 | -1.32× | 3.46× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FOR
| D.R.Horton Inc. | $183.8M | 67% |
| Other | $89.2M | 33% |
FWRG
| In Restaurant Dining Sales | $254.1M | 80% |
| Third Party Delivery Sales | $38.6M | 12% |
| Take Out Sales | $21.3M | 7% |
| Royalty And System Fund Contributions | $2.3M | 1% |
