vs
Side-by-side financial comparison of Forestar Group Inc. (FOR) and National Storage Affiliates Trust (NSA). Click either name above to swap in a different company.
Forestar Group Inc. is the larger business by last-quarter revenue ($273.0M vs $187.0M, roughly 1.5× National Storage Affiliates Trust). National Storage Affiliates Trust runs the higher net margin — 12.2% vs 5.6%, a 6.6% gap on every dollar of revenue. On growth, Forestar Group Inc. posted the faster year-over-year revenue change (9.0% vs -1.6%). National Storage Affiliates Trust produced more free cash flow last quarter ($299.8M vs $-157.1M). Over the past eight quarters, National Storage Affiliates Trust's revenue compounded faster (-2.4% 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...
National Storage Affiliates Trust is a U.S.-headquartered real estate investment trust focused on self-storage assets. It owns, operates and acquires self-storage facilities across dozens of U.S. states, offering secure storage solutions for residential and commercial customers.
FOR vs NSA — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $273.0M | $187.0M |
| Net Profit | $15.4M | $22.9M |
| Gross Margin | 20.1% | 72.5% |
| Operating Margin | 7.6% | 20.2% |
| Net Margin | 5.6% | 12.2% |
| Revenue YoY | 9.0% | -1.6% |
| Net Profit YoY | -6.7% | 36.8% |
| EPS (diluted) | $0.30 | $0.23 |
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 | $187.0M | ||
| Q3 25 | $670.5M | $188.7M | ||
| Q2 25 | $390.5M | $188.8M | ||
| Q1 25 | $351.0M | $188.4M | ||
| Q4 24 | $250.4M | $190.1M | ||
| Q3 24 | $551.3M | $193.6M | ||
| Q2 24 | $318.4M | $190.4M | ||
| Q1 24 | $333.8M | $196.1M |
| Q4 25 | $15.4M | $22.9M | ||
| Q3 25 | $86.9M | $18.4M | ||
| Q2 25 | $32.9M | $19.5M | ||
| Q1 25 | $31.6M | $13.0M | ||
| Q4 24 | $16.5M | $16.7M | ||
| Q3 24 | $81.5M | $18.7M | ||
| Q2 24 | $38.7M | $17.1M | ||
| Q1 24 | $45.0M | $59.0M |
| Q4 25 | 20.1% | 72.5% | ||
| Q3 25 | 22.3% | 70.7% | ||
| Q2 25 | 20.4% | 70.5% | ||
| Q1 25 | 22.6% | 70.7% | ||
| Q4 24 | 22.0% | 72.5% | ||
| Q3 24 | 23.9% | 72.8% | ||
| Q2 24 | 22.5% | 72.6% | ||
| Q1 24 | 24.9% | 72.1% |
| Q4 25 | 7.6% | 20.2% | ||
| Q3 25 | 16.9% | 15.8% | ||
| Q2 25 | 11.2% | 16.5% | ||
| Q1 25 | 11.6% | 11.0% | ||
| Q4 24 | 8.7% | 14.5% | ||
| Q3 24 | 19.7% | 15.8% | ||
| Q2 24 | 16.2% | 17.2% | ||
| Q1 24 | 17.6% | 48.9% |
| Q4 25 | 5.6% | 12.2% | ||
| Q3 25 | 13.0% | 9.8% | ||
| Q2 25 | 8.4% | 10.3% | ||
| Q1 25 | 9.0% | 6.9% | ||
| Q4 24 | 6.6% | 8.8% | ||
| Q3 24 | 14.8% | 9.7% | ||
| Q2 24 | 12.2% | 9.0% | ||
| Q1 24 | 13.5% | 30.1% |
| Q4 25 | $0.30 | $0.23 | ||
| Q3 25 | $1.70 | $0.17 | ||
| Q2 25 | $0.65 | $0.19 | ||
| Q1 25 | $0.62 | $0.10 | ||
| Q4 24 | $0.32 | $0.19 | ||
| Q3 24 | $1.59 | $0.18 | ||
| Q2 24 | $0.76 | $0.16 | ||
| Q1 24 | $0.89 | $0.65 |
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 | $23.3M |
| Total DebtLower is stronger | $793.2M | — |
| Stockholders' EquityBook value | $1.8B | $946.0M |
| Total Assets | $3.2B | $5.1B |
| Debt / EquityLower = less leverage | 0.44× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $211.7M | $23.3M | ||
| Q3 25 | $379.2M | $26.3M | ||
| Q2 25 | $189.2M | $26.1M | ||
| Q1 25 | $174.3M | $19.3M | ||
| Q4 24 | $132.0M | $50.4M | ||
| Q3 24 | $481.2M | $69.9M | ||
| Q2 24 | $359.2M | $59.0M | ||
| Q1 24 | $416.2M | $64.2M |
| Q4 25 | $793.2M | — | ||
| Q3 25 | $802.7M | — | ||
| Q2 25 | $872.8M | — | ||
| Q1 25 | $872.5M | — | ||
| Q4 24 | $806.8M | — | ||
| Q3 24 | $706.4M | — | ||
| Q2 24 | $706.1M | — | ||
| Q1 24 | $705.7M | — |
| Q4 25 | $1.8B | $946.0M | ||
| Q3 25 | $1.8B | $973.1M | ||
| Q2 25 | $1.7B | $1.0B | ||
| Q1 25 | $1.6B | $1.0B | ||
| Q4 24 | $1.6B | $1.1B | ||
| Q3 24 | $1.6B | $986.9M | ||
| Q2 24 | $1.5B | $1.2B | ||
| Q1 24 | $1.5B | $1.3B |
| Q4 25 | $3.2B | $5.1B | ||
| Q3 25 | $3.1B | $5.1B | ||
| Q2 25 | $3.1B | $5.2B | ||
| Q1 25 | $3.0B | $5.3B | ||
| Q4 24 | $3.0B | $5.4B | ||
| Q3 24 | $2.8B | $5.4B | ||
| Q2 24 | $2.7B | $5.3B | ||
| Q1 24 | $2.6B | $5.4B |
| Q4 25 | 0.44× | — | ||
| Q3 25 | 0.45× | — | ||
| Q2 25 | 0.52× | — | ||
| Q1 25 | 0.53× | — | ||
| Q4 24 | 0.50× | — | ||
| Q3 24 | 0.44× | — | ||
| Q2 24 | 0.47× | — | ||
| Q1 24 | 0.48× | — |
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 | $338.5M |
| Free Cash FlowOCF − Capex | $-157.1M | $299.8M |
| FCF MarginFCF / Revenue | -57.5% | 160.3% |
| Capex IntensityCapex / Revenue | 0.0% | 20.7% |
| Cash ConversionOCF / Net Profit | -10.19× | 14.79× |
| TTM Free Cash FlowTrailing 4 quarters | $93.0M | $541.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-157.0M | $338.5M | ||
| Q3 25 | $256.3M | $100.2M | ||
| Q2 25 | $15.8M | $79.9M | ||
| Q1 25 | $-19.8M | $85.6M | ||
| Q4 24 | $-450.0M | $363.1M | ||
| Q3 24 | $119.2M | $105.7M | ||
| Q2 24 | $-61.7M | $83.2M | ||
| Q1 24 | $-59.2M | $94.0M |
| Q4 25 | $-157.1M | $299.8M | ||
| Q3 25 | $255.6M | $88.0M | ||
| Q2 25 | $15.0M | $73.8M | ||
| Q1 25 | $-20.5M | $79.9M | ||
| Q4 24 | — | $344.4M | ||
| Q3 24 | $118.4M | $101.8M | ||
| Q2 24 | $-62.3M | $79.5M | ||
| Q1 24 | $-59.8M | $88.6M |
| Q4 25 | -57.5% | 160.3% | ||
| Q3 25 | 38.1% | 46.6% | ||
| Q2 25 | 3.8% | 39.1% | ||
| Q1 25 | -5.8% | 42.4% | ||
| Q4 24 | — | 181.2% | ||
| Q3 24 | 21.5% | 52.6% | ||
| Q2 24 | -19.6% | 41.7% | ||
| Q1 24 | -17.9% | 45.2% |
| Q4 25 | 0.0% | 20.7% | ||
| Q3 25 | 0.1% | 6.5% | ||
| Q2 25 | 0.2% | 3.2% | ||
| Q1 25 | 0.2% | 3.0% | ||
| Q4 24 | 0.0% | 9.8% | ||
| Q3 24 | 0.1% | 2.0% | ||
| Q2 24 | 0.2% | 1.9% | ||
| Q1 24 | 0.2% | 2.7% |
| Q4 25 | -10.19× | 14.79× | ||
| Q3 25 | 2.95× | 5.44× | ||
| Q2 25 | 0.48× | 4.10× | ||
| Q1 25 | -0.63× | 6.59× | ||
| Q4 24 | -27.27× | 21.70× | ||
| Q3 24 | 1.46× | 5.65× | ||
| Q2 24 | -1.59× | 4.88× | ||
| Q1 24 | -1.32× | 1.59× |
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% |
NSA
Segment breakdown not available.
