vs
Side-by-side financial comparison of Forestar Group Inc. (FOR) and ONESPAWORLD HOLDINGS Ltd (OSW). Click either name above to swap in a different company.
Forestar Group Inc. is the larger business by last-quarter revenue ($273.0M vs $242.1M, roughly 1.1× ONESPAWORLD HOLDINGS Ltd). Forestar Group Inc. runs the higher net margin — 5.6% vs 5.0%, a 0.7% gap on every dollar of revenue. On growth, ONESPAWORLD HOLDINGS Ltd posted the faster year-over-year revenue change (11.5% vs 9.0%). ONESPAWORLD HOLDINGS Ltd produced more free cash flow last quarter ($14.9M vs $-157.1M). Over the past eight quarters, ONESPAWORLD HOLDINGS Ltd's revenue compounded faster (7.1% 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...
FOR vs OSW — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $273.0M | $242.1M |
| Net Profit | $15.4M | $12.1M |
| Gross Margin | 20.1% | — |
| Operating Margin | 7.6% | 6.8% |
| Net Margin | 5.6% | 5.0% |
| Revenue YoY | 9.0% | 11.5% |
| Net Profit YoY | -6.7% | -16.2% |
| EPS (diluted) | $0.30 | $0.12 |
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 | $242.1M | ||
| Q3 25 | $670.5M | $258.5M | ||
| Q2 25 | $390.5M | $240.7M | ||
| Q1 25 | $351.0M | $219.6M | ||
| Q4 24 | $250.4M | $217.2M | ||
| Q3 24 | $551.3M | $241.7M | ||
| Q2 24 | $318.4M | $224.9M | ||
| Q1 24 | $333.8M | $211.2M |
| Q4 25 | $15.4M | $12.1M | ||
| Q3 25 | $86.9M | $24.3M | ||
| Q2 25 | $32.9M | $19.9M | ||
| Q1 25 | $31.6M | $15.3M | ||
| Q4 24 | $16.5M | $14.4M | ||
| Q3 24 | $81.5M | $21.6M | ||
| Q2 24 | $38.7M | $15.8M | ||
| Q1 24 | $45.0M | $21.2M |
| 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% | 6.8% | ||
| Q3 25 | 16.9% | 10.2% | ||
| Q2 25 | 11.2% | 9.2% | ||
| Q1 25 | 11.6% | 7.7% | ||
| Q4 24 | 8.7% | 7.9% | ||
| Q3 24 | 19.7% | 10.3% | ||
| Q2 24 | 16.2% | 8.4% | ||
| Q1 24 | 17.6% | 8.0% |
| Q4 25 | 5.6% | 5.0% | ||
| Q3 25 | 13.0% | 9.4% | ||
| Q2 25 | 8.4% | 8.3% | ||
| Q1 25 | 9.0% | 7.0% | ||
| Q4 24 | 6.6% | 6.6% | ||
| Q3 24 | 14.8% | 8.9% | ||
| Q2 24 | 12.2% | 7.0% | ||
| Q1 24 | 13.5% | 10.0% |
| Q4 25 | $0.30 | $0.12 | ||
| Q3 25 | $1.70 | $0.23 | ||
| Q2 25 | $0.65 | $0.19 | ||
| Q1 25 | $0.62 | $0.15 | ||
| Q4 24 | $0.32 | $0.13 | ||
| Q3 24 | $1.59 | $0.20 | ||
| Q2 24 | $0.76 | $0.15 | ||
| Q1 24 | $0.89 | $0.21 |
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 | $16.3M |
| Total DebtLower is stronger | $793.2M | $84.0M |
| Stockholders' EquityBook value | $1.8B | $542.6M |
| Total Assets | $3.2B | $707.1M |
| Debt / EquityLower = less leverage | 0.44× | 0.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $211.7M | $16.3M | ||
| Q3 25 | $379.2M | $29.6M | ||
| Q2 25 | $189.2M | $35.0M | ||
| Q1 25 | $174.3M | $22.6M | ||
| Q4 24 | $132.0M | $57.4M | ||
| Q3 24 | $481.2M | $48.8M | ||
| Q2 24 | $359.2M | $62.5M | ||
| Q1 24 | $416.2M | $65.4M |
| Q4 25 | $793.2M | $84.0M | ||
| Q3 25 | $802.7M | $85.2M | ||
| Q2 25 | $872.8M | $96.2M | ||
| Q1 25 | $872.5M | $97.4M | ||
| Q4 24 | $806.8M | $98.6M | ||
| Q3 24 | $706.4M | $98.7M | ||
| Q2 24 | $706.1M | $123.8M | ||
| Q1 24 | $705.7M | $138.6M |
| Q4 25 | $1.8B | $542.6M | ||
| Q3 25 | $1.8B | $552.8M | ||
| Q2 25 | $1.7B | $548.3M | ||
| Q1 25 | $1.6B | $530.6M | ||
| Q4 24 | $1.6B | $554.5M | ||
| Q3 24 | $1.6B | $540.1M | ||
| Q2 24 | $1.5B | $532.7M | ||
| Q1 24 | $1.5B | $515.5M |
| Q4 25 | $3.2B | $707.1M | ||
| Q3 25 | $3.1B | $732.6M | ||
| Q2 25 | $3.1B | $731.8M | ||
| Q1 25 | $3.0B | $708.7M | ||
| Q4 24 | $3.0B | $746.4M | ||
| Q3 24 | $2.8B | $734.0M | ||
| Q2 24 | $2.7B | $756.8M | ||
| Q1 24 | $2.6B | $763.6M |
| Q4 25 | 0.44× | 0.15× | ||
| Q3 25 | 0.45× | 0.15× | ||
| Q2 25 | 0.52× | 0.18× | ||
| Q1 25 | 0.53× | 0.18× | ||
| Q4 24 | 0.50× | 0.18× | ||
| Q3 24 | 0.44× | 0.18× | ||
| Q2 24 | 0.47× | 0.23× | ||
| Q1 24 | 0.48× | 0.27× |
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 | $20.0M |
| Free Cash FlowOCF − Capex | $-157.1M | $14.9M |
| FCF MarginFCF / Revenue | -57.5% | 6.2% |
| Capex IntensityCapex / Revenue | 0.0% | 2.1% |
| Cash ConversionOCF / Net Profit | -10.19× | 1.65× |
| TTM Free Cash FlowTrailing 4 quarters | $93.0M | $68.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-157.0M | $20.0M | ||
| Q3 25 | $256.3M | $33.2M | ||
| Q2 25 | $15.8M | $20.3M | ||
| Q1 25 | $-19.8M | $10.1M | ||
| Q4 24 | $-450.0M | $16.6M | ||
| Q3 24 | $119.2M | $28.6M | ||
| Q2 24 | $-61.7M | $18.7M | ||
| Q1 24 | $-59.2M | $15.0M |
| Q4 25 | $-157.1M | $14.9M | ||
| Q3 25 | $255.6M | $27.6M | ||
| Q2 25 | $15.0M | $17.6M | ||
| Q1 25 | $-20.5M | $8.4M | ||
| Q4 24 | — | $13.2M | ||
| Q3 24 | $118.4M | $27.5M | ||
| Q2 24 | $-62.3M | $17.6M | ||
| Q1 24 | $-59.8M | $13.7M |
| Q4 25 | -57.5% | 6.2% | ||
| Q3 25 | 38.1% | 10.7% | ||
| Q2 25 | 3.8% | 7.3% | ||
| Q1 25 | -5.8% | 3.8% | ||
| Q4 24 | — | 6.1% | ||
| Q3 24 | 21.5% | 11.4% | ||
| Q2 24 | -19.6% | 7.8% | ||
| Q1 24 | -17.9% | 6.5% |
| Q4 25 | 0.0% | 2.1% | ||
| Q3 25 | 0.1% | 2.2% | ||
| Q2 25 | 0.2% | 1.1% | ||
| Q1 25 | 0.2% | 0.8% | ||
| Q4 24 | 0.0% | 1.5% | ||
| Q3 24 | 0.1% | 0.5% | ||
| Q2 24 | 0.2% | 0.5% | ||
| Q1 24 | 0.2% | 0.6% |
| Q4 25 | -10.19× | 1.65× | ||
| Q3 25 | 2.95× | 1.36× | ||
| Q2 25 | 0.48× | 1.02× | ||
| Q1 25 | -0.63× | 0.66× | ||
| Q4 24 | -27.27× | 1.15× | ||
| Q3 24 | 1.46× | 1.33× | ||
| Q2 24 | -1.59× | 1.19× | ||
| Q1 24 | -1.32× | 0.71× |
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% |
OSW
| Services | $197.3M | 82% |
| Products | $44.8M | 18% |
