vs
Side-by-side financial comparison of FOX FACTORY HOLDING CORP (FOXF) and Hims & Hers Health, Inc. (HIMS). Click either name above to swap in a different company.
Hims & Hers Health, Inc. is the larger business by last-quarter revenue ($617.8M vs $376.4M, roughly 1.6× FOX FACTORY HOLDING CORP). Hims & Hers Health, Inc. runs the higher net margin — 3.3% vs -0.2%, a 3.5% gap on every dollar of revenue. On growth, Hims & Hers Health, Inc. posted the faster year-over-year revenue change (28.4% vs 4.8%). FOX FACTORY HOLDING CORP produced more free cash flow last quarter ($-2.5M vs $-2.5M). Over the past eight quarters, Hims & Hers Health, Inc.'s revenue compounded faster (49.0% CAGR vs 6.4%).
Fox Factory Holding Corp. is an American company best known for their Fox Racing Shox brand of off-road racing suspension components.
Hims & Hers Health, Inc. is an American telehealth company established in 2017. The company provides prescription medications, over-the-counter medications, and personal care products.
FOXF vs HIMS — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $376.4M | $617.8M |
| Net Profit | $-634.0K | $20.6M |
| Gross Margin | 30.4% | 71.9% |
| Operating Margin | 4.0% | 1.5% |
| Net Margin | -0.2% | 3.3% |
| Revenue YoY | 4.8% | 28.4% |
| Net Profit YoY | -113.3% | -20.8% |
| EPS (diluted) | $-0.02 | $0.08 |
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 | $617.8M | ||
| Q3 25 | $374.9M | $599.0M | ||
| Q2 25 | $355.0M | $544.8M | ||
| Q1 25 | $352.8M | $586.0M | ||
| Q4 24 | — | $481.1M | ||
| Q3 24 | $359.1M | $401.6M | ||
| Q2 24 | $348.5M | $315.6M | ||
| Q1 24 | $333.5M | $278.2M |
| Q4 25 | $-634.0K | $20.6M | ||
| Q3 25 | $2.7M | $15.8M | ||
| Q2 25 | $-259.7M | $42.5M | ||
| Q1 25 | $-141.0K | $49.5M | ||
| Q4 24 | — | $26.0M | ||
| Q3 24 | $4.8M | $75.6M | ||
| Q2 24 | $5.4M | $13.3M | ||
| Q1 24 | $-3.5M | $11.1M |
| Q4 25 | 30.4% | 71.9% | ||
| Q3 25 | 31.2% | 73.8% | ||
| Q2 25 | 30.9% | 76.4% | ||
| Q1 25 | 28.9% | 73.5% | ||
| Q4 24 | — | 76.8% | ||
| Q3 24 | 29.9% | 79.2% | ||
| Q2 24 | 31.8% | 81.3% | ||
| Q1 24 | 30.9% | 82.4% |
| Q4 25 | 4.0% | 1.5% | ||
| Q3 25 | 4.9% | 2.0% | ||
| Q2 25 | -70.6% | 4.9% | ||
| Q1 25 | 3.2% | 9.9% | ||
| Q4 24 | — | 3.9% | ||
| Q3 24 | 5.2% | 5.6% | ||
| Q2 24 | 5.3% | 3.5% | ||
| Q1 24 | 2.7% | 3.6% |
| Q4 25 | -0.2% | 3.3% | ||
| Q3 25 | 0.7% | 2.6% | ||
| Q2 25 | -73.1% | 7.8% | ||
| Q1 25 | -0.0% | 8.4% | ||
| Q4 24 | — | 5.4% | ||
| Q3 24 | 1.3% | 18.8% | ||
| Q2 24 | 1.6% | 4.2% | ||
| Q1 24 | -1.0% | 4.0% |
| Q4 25 | $-0.02 | $0.08 | ||
| Q3 25 | $0.07 | $0.06 | ||
| Q2 25 | $-6.23 | $0.17 | ||
| Q1 25 | $0.00 | $0.20 | ||
| Q4 24 | — | $0.10 | ||
| Q3 24 | $0.11 | $0.32 | ||
| Q2 24 | $0.13 | $0.06 | ||
| Q1 24 | $-0.08 | $0.05 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $228.6M |
| Total DebtLower is stronger | $536.7M | — |
| Stockholders' EquityBook value | $956.0M | $540.9M |
| Total Assets | $2.0B | $2.2B |
| Debt / EquityLower = less leverage | 0.56× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $228.6M | ||
| Q3 25 | — | $345.8M | ||
| Q2 25 | — | $1.1B | ||
| Q1 25 | $71.7M | $273.7M | ||
| Q4 24 | — | $220.6M | ||
| Q3 24 | — | $165.5M | ||
| Q2 24 | — | $129.3M | ||
| Q1 24 | — | $105.2M |
| Q4 25 | $536.7M | — | ||
| Q3 25 | $541.8M | — | ||
| Q2 25 | $546.9M | — | ||
| Q1 25 | $552.1M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $558.4M | — | ||
| Q2 24 | $564.1M | — | ||
| Q1 24 | $370.4M | — |
| Q4 25 | $956.0M | $540.9M | ||
| Q3 25 | $958.7M | $581.0M | ||
| Q2 25 | $939.9M | $562.7M | ||
| Q1 25 | $1.2B | $549.3M | ||
| Q4 24 | — | $476.7M | ||
| Q3 24 | $1.2B | $440.1M | ||
| Q2 24 | $1.2B | $362.0M | ||
| Q1 24 | $1.2B | $344.5M |
| Q4 25 | $2.0B | $2.2B | ||
| Q3 25 | $2.0B | $2.2B | ||
| Q2 25 | $1.9B | $1.9B | ||
| Q1 25 | $2.2B | $891.7M | ||
| Q4 24 | — | $707.5M | ||
| Q3 24 | $2.3B | $602.3M | ||
| Q2 24 | $2.3B | $480.5M | ||
| Q1 24 | $2.2B | $448.1M |
| Q4 25 | 0.56× | — | ||
| Q3 25 | 0.57× | — | ||
| Q2 25 | 0.58× | — | ||
| Q1 25 | 0.46× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.47× | — | ||
| Q2 24 | 0.47× | — | ||
| Q1 24 | 0.31× | — |
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 | $61.3M |
| Free Cash FlowOCF − Capex | $-2.5M | $-2.5M |
| FCF MarginFCF / Revenue | -0.7% | -0.4% |
| Capex IntensityCapex / Revenue | 2.1% | 10.3% |
| Cash ConversionOCF / Net Profit | — | 2.98× |
| TTM Free Cash FlowTrailing 4 quarters | $85.4M | $57.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.3M | $61.3M | ||
| Q3 25 | $36.8M | $148.7M | ||
| Q2 25 | $680.0K | $-19.1M | ||
| Q1 25 | $81.7M | $109.1M | ||
| Q4 24 | — | $86.4M | ||
| Q3 24 | $14.1M | $85.3M | ||
| Q2 24 | $26.7M | $53.6M | ||
| Q1 24 | $9.4M | $25.8M |
| Q4 25 | $-2.5M | $-2.5M | ||
| Q3 25 | $24.6M | $79.3M | ||
| Q2 25 | $-6.5M | $-69.5M | ||
| Q1 25 | $69.8M | $50.1M | ||
| Q4 24 | — | $59.5M | ||
| Q3 24 | $3.2M | $79.4M | ||
| Q2 24 | $15.4M | $47.6M | ||
| Q1 24 | $-555.0K | $11.8M |
| Q4 25 | -0.7% | -0.4% | ||
| Q3 25 | 6.6% | 13.2% | ||
| Q2 25 | -1.8% | -12.8% | ||
| Q1 25 | 19.8% | 8.5% | ||
| Q4 24 | — | 12.4% | ||
| Q3 24 | 0.9% | 19.8% | ||
| Q2 24 | 4.4% | 15.1% | ||
| Q1 24 | -0.2% | 4.3% |
| Q4 25 | 2.1% | 10.3% | ||
| Q3 25 | 3.3% | 11.6% | ||
| Q2 25 | 2.0% | 9.3% | ||
| Q1 25 | 3.4% | 10.1% | ||
| Q4 24 | — | 5.6% | ||
| Q3 24 | 3.0% | 1.5% | ||
| Q2 24 | 3.2% | 1.9% | ||
| Q1 24 | 3.0% | 5.0% |
| Q4 25 | — | 2.98× | ||
| Q3 25 | 13.41× | 9.43× | ||
| Q2 25 | — | -0.45× | ||
| Q1 25 | — | 2.20× | ||
| Q4 24 | — | 3.32× | ||
| Q3 24 | 2.94× | 1.13× | ||
| Q2 24 | 4.94× | 4.03× | ||
| Q1 24 | — | 2.32× |
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% |
HIMS
Segment breakdown not available.
