vs
Side-by-side financial comparison of FOX FACTORY HOLDING CORP (FOXF) and Hillman Solutions Corp. (HLMN). Click either name above to swap in a different company.
FOX FACTORY HOLDING CORP is the larger business by last-quarter revenue ($376.4M vs $370.1M, roughly 1.0× Hillman Solutions Corp.). FOX FACTORY HOLDING CORP runs the higher net margin — -0.2% vs -1.3%, a 1.1% gap on every dollar of revenue. On growth, FOX FACTORY HOLDING CORP posted the faster year-over-year revenue change (4.8% vs 3.0%). FOX FACTORY HOLDING CORP produced more free cash flow last quarter ($-2.5M vs $-34.3M). Over the past eight quarters, FOX FACTORY HOLDING CORP's revenue compounded faster (6.4% CAGR vs -1.2%).
Fox Factory Holding Corp. is an American company best known for their Fox Racing Shox brand of off-road racing suspension components.
Hillman Solutions is an American hardware manufacturing, distribution and consumer fabrication services company.
FOXF vs HLMN — Head-to-Head
Income Statement — Q3 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $376.4M | $370.1M |
| Net Profit | $-634.0K | $-4.7M |
| Gross Margin | 30.4% | — |
| Operating Margin | 4.0% | 1.9% |
| Net Margin | -0.2% | -1.3% |
| Revenue YoY | 4.8% | 3.0% |
| Net Profit YoY | -113.3% | — |
| EPS (diluted) | $-0.02 | $-0.02 |
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.
| Q1 26 | — | $370.1M | ||
| Q4 25 | $376.4M | $365.1M | ||
| Q3 25 | $374.9M | $424.9M | ||
| Q2 25 | $355.0M | $402.8M | ||
| Q1 25 | $352.8M | $359.3M | ||
| Q4 24 | — | $349.6M | ||
| Q3 24 | $359.1M | $393.3M | ||
| Q2 24 | $348.5M | $379.4M |
| Q1 26 | — | $-4.7M | ||
| Q4 25 | $-634.0K | $1.6M | ||
| Q3 25 | $2.7M | $23.2M | ||
| Q2 25 | $-259.7M | $15.8M | ||
| Q1 25 | $-141.0K | $-317.0K | ||
| Q4 24 | — | $-1.2M | ||
| Q3 24 | $4.8M | $7.4M | ||
| Q2 24 | $5.4M | $12.5M |
| Q1 26 | — | — | ||
| Q4 25 | 30.4% | — | ||
| Q3 25 | 31.2% | — | ||
| Q2 25 | 30.9% | — | ||
| Q1 25 | 28.9% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 29.9% | — | ||
| Q2 24 | 31.8% | — |
| Q1 26 | — | 1.9% | ||
| Q4 25 | 4.0% | 4.6% | ||
| Q3 25 | 4.9% | 10.8% | ||
| Q2 25 | -70.6% | 9.0% | ||
| Q1 25 | 3.2% | 4.2% | ||
| Q4 24 | — | 4.0% | ||
| Q3 24 | 5.2% | 6.8% | ||
| Q2 24 | 5.3% | 8.3% |
| Q1 26 | — | -1.3% | ||
| Q4 25 | -0.2% | 0.4% | ||
| Q3 25 | 0.7% | 5.5% | ||
| Q2 25 | -73.1% | 3.9% | ||
| Q1 25 | -0.0% | -0.1% | ||
| Q4 24 | — | -0.3% | ||
| Q3 24 | 1.3% | 1.9% | ||
| Q2 24 | 1.6% | 3.3% |
| Q1 26 | — | $-0.02 | ||
| Q4 25 | $-0.02 | $0.00 | ||
| Q3 25 | $0.07 | $0.12 | ||
| Q2 25 | $-6.23 | $0.08 | ||
| Q1 25 | $0.00 | $0.00 | ||
| Q4 24 | — | $-0.00 | ||
| Q3 24 | $0.11 | $0.04 | ||
| Q2 24 | $0.13 | $0.06 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $27.7M |
| Total DebtLower is stronger | $536.7M | $714.1M |
| Stockholders' EquityBook value | $956.0M | $1.2B |
| Total Assets | $2.0B | $2.4B |
| Debt / EquityLower = less leverage | 0.56× | 0.59× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $27.7M | ||
| Q4 25 | — | $27.3M | ||
| Q3 25 | — | $37.7M | ||
| Q2 25 | — | $34.2M | ||
| Q1 25 | $71.7M | $36.3M | ||
| Q4 24 | — | $44.5M | ||
| Q3 24 | — | $59.8M | ||
| Q2 24 | — | $54.0M |
| Q1 26 | — | $714.1M | ||
| Q4 25 | $536.7M | $668.3M | ||
| Q3 25 | $541.8M | $683.2M | ||
| Q2 25 | $546.9M | $683.1M | ||
| Q1 25 | $552.1M | $713.5M | ||
| Q4 24 | — | $691.7M | ||
| Q3 24 | $558.4M | $730.7M | ||
| Q2 24 | $564.1M | $732.1M |
| Q1 26 | — | $1.2B | ||
| Q4 25 | $956.0M | $1.2B | ||
| Q3 25 | $958.7M | $1.2B | ||
| Q2 25 | $939.9M | $1.2B | ||
| Q1 25 | $1.2B | $1.2B | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | $1.2B | $1.2B | ||
| Q2 24 | $1.2B | $1.2B |
| Q1 26 | — | $2.4B | ||
| Q4 25 | $2.0B | $2.4B | ||
| Q3 25 | $2.0B | $2.4B | ||
| Q2 25 | $1.9B | $2.4B | ||
| Q1 25 | $2.2B | $2.3B | ||
| Q4 24 | — | $2.3B | ||
| Q3 24 | $2.3B | $2.4B | ||
| Q2 24 | $2.3B | $2.4B |
| Q1 26 | — | 0.59× | ||
| Q4 25 | 0.56× | 0.54× | ||
| Q3 25 | 0.57× | 0.56× | ||
| Q2 25 | 0.58× | 0.57× | ||
| Q1 25 | 0.46× | 0.60× | ||
| Q4 24 | — | 0.59× | ||
| Q3 24 | 0.47× | 0.62× | ||
| Q2 24 | 0.47× | 0.62× |
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 | — |
| Free Cash FlowOCF − Capex | $-2.5M | $-34.3M |
| FCF MarginFCF / Revenue | -0.7% | -9.3% |
| Capex IntensityCapex / Revenue | 2.1% | 4.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $85.4M | $22.1M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $5.3M | $30.9M | ||
| Q3 25 | $36.8M | $26.2M | ||
| Q2 25 | $680.0K | $48.7M | ||
| Q1 25 | $81.7M | $-655.0K | ||
| Q4 24 | — | $43.1M | ||
| Q3 24 | $14.1M | $63.7M | ||
| Q2 24 | $26.7M | $64.8M |
| Q1 26 | — | $-34.3M | ||
| Q4 25 | $-2.5M | $16.1M | ||
| Q3 25 | $24.6M | $9.1M | ||
| Q2 25 | $-6.5M | $31.2M | ||
| Q1 25 | $69.8M | $-21.3M | ||
| Q4 24 | — | $22.1M | ||
| Q3 24 | $3.2M | $39.6M | ||
| Q2 24 | $15.4M | $42.5M |
| Q1 26 | — | -9.3% | ||
| Q4 25 | -0.7% | 4.4% | ||
| Q3 25 | 6.6% | 2.1% | ||
| Q2 25 | -1.8% | 7.7% | ||
| Q1 25 | 19.8% | -5.9% | ||
| Q4 24 | — | 6.3% | ||
| Q3 24 | 0.9% | 10.1% | ||
| Q2 24 | 4.4% | 11.2% |
| Q1 26 | — | 4.0% | ||
| Q4 25 | 2.1% | 4.0% | ||
| Q3 25 | 3.3% | 4.0% | ||
| Q2 25 | 2.0% | 4.3% | ||
| Q1 25 | 3.4% | 5.7% | ||
| Q4 24 | — | 6.0% | ||
| Q3 24 | 3.0% | 6.1% | ||
| Q2 24 | 3.2% | 5.9% |
| Q1 26 | — | — | ||
| Q4 25 | — | 19.33× | ||
| Q3 25 | 13.41× | 1.13× | ||
| Q2 25 | — | 3.08× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 2.94× | 8.57× | ||
| Q2 24 | 4.94× | 5.17× |
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% |
HLMN
Segment breakdown not available.
