vs
Side-by-side financial comparison of Forestar Group Inc. (FOR) and TIDEWATER INC (TDW). Click either name above to swap in a different company.
TIDEWATER INC is the larger business by last-quarter revenue ($336.8M vs $273.0M, roughly 1.2× Forestar Group Inc.). TIDEWATER INC runs the higher net margin — 65.3% vs 5.6%, a 59.6% gap on every dollar of revenue. On growth, Forestar Group Inc. posted the faster year-over-year revenue change (9.0% vs -2.4%). TIDEWATER INC produced more free cash flow last quarter ($147.8M vs $-157.1M). Over the past eight quarters, TIDEWATER INC'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...
Tidewater, Inc. is a publicly traded international petroleum service company headquartered in Houston, Texas, U.S. It operates a fleet of ships, primarily providing vessels and marine services to the offshore petroleum and offshore wind industries.
FOR vs TDW — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $273.0M | $336.8M |
| Net Profit | $15.4M | $219.9M |
| Gross Margin | 20.1% | — |
| Operating Margin | 7.6% | 19.0% |
| Net Margin | 5.6% | 65.3% |
| Revenue YoY | 9.0% | -2.4% |
| Net Profit YoY | -6.7% | 495.8% |
| EPS (diluted) | $0.30 | $4.37 |
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 | $336.8M | ||
| Q3 25 | $670.5M | $341.1M | ||
| Q2 25 | $390.5M | $341.4M | ||
| Q1 25 | $351.0M | $333.4M | ||
| Q4 24 | $250.4M | $345.1M | ||
| Q3 24 | $551.3M | $340.4M | ||
| Q2 24 | $318.4M | $339.2M | ||
| Q1 24 | $333.8M | $321.2M |
| Q4 25 | $15.4M | $219.9M | ||
| Q3 25 | $86.9M | $-806.0K | ||
| Q2 25 | $32.9M | $72.9M | ||
| Q1 25 | $31.6M | $42.7M | ||
| Q4 24 | $16.5M | $36.9M | ||
| Q3 24 | $81.5M | $46.4M | ||
| Q2 24 | $38.7M | $50.4M | ||
| Q1 24 | $45.0M | $47.0M |
| 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% | 19.0% | ||
| Q3 25 | 16.9% | 18.4% | ||
| Q2 25 | 11.2% | 23.7% | ||
| Q1 25 | 11.6% | 22.5% | ||
| Q4 24 | 8.7% | 23.6% | ||
| Q3 24 | 19.7% | 20.6% | ||
| Q2 24 | 16.2% | 23.0% | ||
| Q1 24 | 17.6% | 25.5% |
| Q4 25 | 5.6% | 65.3% | ||
| Q3 25 | 13.0% | -0.2% | ||
| Q2 25 | 8.4% | 21.4% | ||
| Q1 25 | 9.0% | 12.8% | ||
| Q4 24 | 6.6% | 10.7% | ||
| Q3 24 | 14.8% | 13.6% | ||
| Q2 24 | 12.2% | 14.8% | ||
| Q1 24 | 13.5% | 14.6% |
| Q4 25 | $0.30 | $4.37 | ||
| Q3 25 | $1.70 | $-0.02 | ||
| Q2 25 | $0.65 | $1.46 | ||
| Q1 25 | $0.62 | $0.83 | ||
| Q4 24 | $0.32 | $0.70 | ||
| Q3 24 | $1.59 | $0.87 | ||
| Q2 24 | $0.76 | $0.94 | ||
| Q1 24 | $0.89 | $0.89 |
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 | $578.8M |
| Total DebtLower is stronger | $793.2M | $670.1M |
| Stockholders' EquityBook value | $1.8B | $1.4B |
| Total Assets | $3.2B | $2.4B |
| Debt / EquityLower = less leverage | 0.44× | 0.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $211.7M | $578.8M | ||
| Q3 25 | $379.2M | $428.2M | ||
| Q2 25 | $189.2M | $369.4M | ||
| Q1 25 | $174.3M | $341.8M | ||
| Q4 24 | $132.0M | $324.9M | ||
| Q3 24 | $481.2M | $280.8M | ||
| Q2 24 | $359.2M | $315.9M | ||
| Q1 24 | $416.2M | $280.9M |
| Q4 25 | $793.2M | $670.1M | ||
| Q3 25 | $802.7M | — | ||
| Q2 25 | $872.8M | — | ||
| Q1 25 | $872.5M | — | ||
| Q4 24 | $806.8M | $647.9M | ||
| Q3 24 | $706.4M | — | ||
| Q2 24 | $706.1M | — | ||
| Q1 24 | $705.7M | — |
| Q4 25 | $1.8B | $1.4B | ||
| Q3 25 | $1.8B | $1.1B | ||
| Q2 25 | $1.7B | $1.1B | ||
| Q1 25 | $1.6B | $1.1B | ||
| Q4 24 | $1.6B | $1.1B | ||
| Q3 24 | $1.6B | $1.1B | ||
| Q2 24 | $1.5B | $1.1B | ||
| Q1 24 | $1.5B | $1.1B |
| Q4 25 | $3.2B | $2.4B | ||
| Q3 25 | $3.1B | $2.1B | ||
| Q2 25 | $3.1B | $2.1B | ||
| Q1 25 | $3.0B | $2.1B | ||
| Q4 24 | $3.0B | $2.1B | ||
| Q3 24 | $2.8B | $2.0B | ||
| Q2 24 | $2.7B | $2.1B | ||
| Q1 24 | $2.6B | $2.1B |
| Q4 25 | 0.44× | 0.49× | ||
| Q3 25 | 0.45× | — | ||
| Q2 25 | 0.52× | — | ||
| Q1 25 | 0.53× | — | ||
| Q4 24 | 0.50× | 0.58× | ||
| 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 | $153.0M |
| Free Cash FlowOCF − Capex | $-157.1M | $147.8M |
| FCF MarginFCF / Revenue | -57.5% | 43.9% |
| Capex IntensityCapex / Revenue | 0.0% | 1.5% |
| Cash ConversionOCF / Net Profit | -10.19× | 0.70× |
| TTM Free Cash FlowTrailing 4 quarters | $93.0M | $353.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-157.0M | $153.0M | ||
| Q3 25 | $256.3M | $54.7M | ||
| Q2 25 | $15.8M | $85.4M | ||
| Q1 25 | $-19.8M | $86.0M | ||
| Q4 24 | $-450.0M | $100.0M | ||
| Q3 24 | $119.2M | $49.0M | ||
| Q2 24 | $-61.7M | $78.6M | ||
| Q1 24 | $-59.2M | $54.8M |
| Q4 25 | $-157.1M | $147.8M | ||
| Q3 25 | $255.6M | $49.6M | ||
| Q2 25 | $15.0M | $80.2M | ||
| Q1 25 | $-20.5M | $75.7M | ||
| Q4 24 | — | $95.5M | ||
| Q3 24 | $118.4M | $43.3M | ||
| Q2 24 | $-62.3M | $72.3M | ||
| Q1 24 | $-59.8M | $43.8M |
| Q4 25 | -57.5% | 43.9% | ||
| Q3 25 | 38.1% | 14.5% | ||
| Q2 25 | 3.8% | 23.5% | ||
| Q1 25 | -5.8% | 22.7% | ||
| Q4 24 | — | 27.7% | ||
| Q3 24 | 21.5% | 12.7% | ||
| Q2 24 | -19.6% | 21.3% | ||
| Q1 24 | -17.9% | 13.6% |
| Q4 25 | 0.0% | 1.5% | ||
| Q3 25 | 0.1% | 1.5% | ||
| Q2 25 | 0.2% | 1.5% | ||
| Q1 25 | 0.2% | 3.1% | ||
| Q4 24 | 0.0% | 1.3% | ||
| Q3 24 | 0.1% | 1.7% | ||
| Q2 24 | 0.2% | 1.9% | ||
| Q1 24 | 0.2% | 3.4% |
| Q4 25 | -10.19× | 0.70× | ||
| Q3 25 | 2.95× | — | ||
| Q2 25 | 0.48× | 1.17× | ||
| Q1 25 | -0.63× | 2.02× | ||
| Q4 24 | -27.27× | 2.71× | ||
| Q3 24 | 1.46× | 1.06× | ||
| Q2 24 | -1.59× | 1.56× | ||
| Q1 24 | -1.32× | 1.16× |
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% |
TDW
Segment breakdown not available.
