vs
Side-by-side financial comparison of FOX FACTORY HOLDING CORP (FOXF) and WARRIOR MET COAL, INC. (HCC). Click either name above to swap in a different company.
WARRIOR MET COAL, INC. is the larger business by last-quarter revenue ($384.0M vs $376.4M, roughly 1.0× FOX FACTORY HOLDING CORP). WARRIOR MET COAL, INC. runs the higher net margin — 6.0% vs -0.2%, a 6.1% gap on every dollar of revenue. On growth, WARRIOR MET COAL, INC. posted the faster year-over-year revenue change (29.1% vs 4.8%). Over the past eight quarters, FOX FACTORY HOLDING CORP's revenue compounded faster (6.4% CAGR vs -12.7%).
Fox Factory Holding Corp. is an American company best known for their Fox Racing Shox brand of off-road racing suspension components.
Warrior Met Coal, Inc. (ticker HCC) is a U.S.-headquartered mining enterprise that produces and distributes high-grade metallurgical coal, a key raw material for steel production. It serves steel manufacturers and industrial clients across core markets including North America, Europe, and Asia.
FOXF vs HCC — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $376.4M | $384.0M |
| Net Profit | $-634.0K | $23.0M |
| Gross Margin | 30.4% | 29.5% |
| Operating Margin | 4.0% | 9.0% |
| Net Margin | -0.2% | 6.0% |
| Revenue YoY | 4.8% | 29.1% |
| Net Profit YoY | -113.3% | 1919.5% |
| EPS (diluted) | $-0.02 | $0.43 |
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 | $376.4M | $384.0M | ||
| Q3 25 | $374.9M | $328.6M | ||
| Q2 25 | $355.0M | $297.5M | ||
| Q1 25 | $352.8M | $299.9M | ||
| Q4 24 | — | $297.5M | ||
| Q3 24 | $359.1M | $327.7M | ||
| Q2 24 | $348.5M | $396.5M | ||
| Q1 24 | $333.5M | $503.5M |
| Q4 25 | $-634.0K | $23.0M | ||
| Q3 25 | $2.7M | $36.6M | ||
| Q2 25 | $-259.7M | $5.6M | ||
| Q1 25 | $-141.0K | $-8.2M | ||
| Q4 24 | — | $1.1M | ||
| Q3 24 | $4.8M | $41.8M | ||
| Q2 24 | $5.4M | $70.7M | ||
| Q1 24 | $-3.5M | $137.0M |
| Q4 25 | 30.4% | 29.5% | ||
| Q3 25 | 31.2% | 27.1% | ||
| Q2 25 | 30.9% | 23.9% | ||
| Q1 25 | 28.9% | 18.1% | ||
| Q4 24 | — | 23.1% | ||
| Q3 24 | 29.9% | 29.3% | ||
| Q2 24 | 31.8% | 34.1% | ||
| Q1 24 | 30.9% | 43.3% |
| Q4 25 | 4.0% | 9.0% | ||
| Q3 25 | 4.9% | 6.3% | ||
| Q2 25 | -70.6% | 2.6% | ||
| Q1 25 | 3.2% | -5.8% | ||
| Q4 24 | — | -1.4% | ||
| Q3 24 | 5.2% | 11.9% | ||
| Q2 24 | 5.3% | 17.9% | ||
| Q1 24 | 2.7% | 29.6% |
| Q4 25 | -0.2% | 6.0% | ||
| Q3 25 | 0.7% | 11.1% | ||
| Q2 25 | -73.1% | 1.9% | ||
| Q1 25 | -0.0% | -2.7% | ||
| Q4 24 | — | 0.4% | ||
| Q3 24 | 1.3% | 12.7% | ||
| Q2 24 | 1.6% | 17.8% | ||
| Q1 24 | -1.0% | 27.2% |
| Q4 25 | $-0.02 | $0.43 | ||
| Q3 25 | $0.07 | $0.70 | ||
| Q2 25 | $-6.23 | $0.11 | ||
| Q1 25 | $0.00 | $-0.16 | ||
| Q4 24 | — | $0.02 | ||
| Q3 24 | $0.11 | $0.80 | ||
| Q2 24 | $0.13 | $1.35 | ||
| Q1 24 | $-0.08 | $2.62 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $300.0M |
| Total DebtLower is stronger | $536.7M | $154.3M |
| Stockholders' EquityBook value | $956.0M | $2.1B |
| Total Assets | $2.0B | $2.8B |
| Debt / EquityLower = less leverage | 0.56× | 0.07× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $300.0M | ||
| Q3 25 | — | $336.3M | ||
| Q2 25 | — | $383.3M | ||
| Q1 25 | $71.7M | $454.9M | ||
| Q4 24 | — | $491.5M | ||
| Q3 24 | — | $583.2M | ||
| Q2 24 | — | $709.0M | ||
| Q1 24 | — | $693.9M |
| Q4 25 | $536.7M | $154.3M | ||
| Q3 25 | $541.8M | $154.1M | ||
| Q2 25 | $546.9M | $153.9M | ||
| Q1 25 | $552.1M | $153.8M | ||
| Q4 24 | — | $153.6M | ||
| Q3 24 | $558.4M | $153.5M | ||
| Q2 24 | $564.1M | $153.3M | ||
| Q1 24 | $370.4M | $153.2M |
| Q4 25 | $956.0M | $2.1B | ||
| Q3 25 | $958.7M | $2.1B | ||
| Q2 25 | $939.9M | $2.1B | ||
| Q1 25 | $1.2B | $2.1B | ||
| Q4 24 | — | $2.1B | ||
| Q3 24 | $1.2B | $2.1B | ||
| Q2 24 | $1.2B | $2.0B | ||
| Q1 24 | $1.2B | $2.0B |
| Q4 25 | $2.0B | $2.8B | ||
| Q3 25 | $2.0B | $2.7B | ||
| Q2 25 | $1.9B | $2.6B | ||
| Q1 25 | $2.2B | $2.6B | ||
| Q4 24 | — | $2.6B | ||
| Q3 24 | $2.3B | $2.6B | ||
| Q2 24 | $2.3B | $2.6B | ||
| Q1 24 | $2.2B | $2.5B |
| Q4 25 | 0.56× | 0.07× | ||
| Q3 25 | 0.57× | 0.07× | ||
| Q2 25 | 0.58× | 0.07× | ||
| Q1 25 | 0.46× | 0.07× | ||
| Q4 24 | — | 0.07× | ||
| Q3 24 | 0.47× | 0.07× | ||
| Q2 24 | 0.47× | 0.07× | ||
| Q1 24 | 0.31× | 0.08× |
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 | $5.3M | $76.1M |
| Free Cash FlowOCF − Capex | $-2.5M | — |
| FCF MarginFCF / Revenue | -0.7% | — |
| Capex IntensityCapex / Revenue | 2.1% | — |
| Cash ConversionOCF / Net Profit | — | 3.31× |
| TTM Free Cash FlowTrailing 4 quarters | $85.4M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.3M | $76.1M | ||
| Q3 25 | $36.8M | $104.7M | ||
| Q2 25 | $680.0K | $37.5M | ||
| Q1 25 | $81.7M | $10.9M | ||
| Q4 24 | — | $54.2M | ||
| Q3 24 | $14.1M | $62.2M | ||
| Q2 24 | $26.7M | $147.0M | ||
| Q1 24 | $9.4M | $104.1M |
| Q4 25 | $-2.5M | — | ||
| Q3 25 | $24.6M | — | ||
| Q2 25 | $-6.5M | — | ||
| Q1 25 | $69.8M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $3.2M | — | ||
| Q2 24 | $15.4M | — | ||
| Q1 24 | $-555.0K | — |
| Q4 25 | -0.7% | — | ||
| Q3 25 | 6.6% | — | ||
| Q2 25 | -1.8% | — | ||
| Q1 25 | 19.8% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.9% | — | ||
| Q2 24 | 4.4% | — | ||
| Q1 24 | -0.2% | — |
| Q4 25 | 2.1% | — | ||
| Q3 25 | 3.3% | — | ||
| Q2 25 | 2.0% | — | ||
| Q1 25 | 3.4% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 3.0% | — | ||
| Q2 24 | 3.2% | — | ||
| Q1 24 | 3.0% | — |
| Q4 25 | — | 3.31× | ||
| Q3 25 | 13.41× | 2.86× | ||
| Q2 25 | — | 6.70× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 47.68× | ||
| Q3 24 | 2.94× | 1.49× | ||
| Q2 24 | 4.94× | 2.08× | ||
| Q1 24 | — | 0.76× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FOXF
| Specialty Sports Group | $132.7M | 35% |
| Powered Vehicles Group | $125.9M | 33% |
| Aftermarket Applications Group | $117.8M | 31% |
HCC
| Mining Segment | $373.6M | 97% |
| Other | $10.4M | 3% |
