vs
Side-by-side financial comparison of FOX FACTORY HOLDING CORP (FOXF) and Otter Tail Corp (OTTR). 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 $308.1M, roughly 1.2× Otter Tail Corp). Otter Tail Corp runs the higher net margin — 16.8% vs -0.2%, a 17.0% gap on every dollar of revenue. On growth, FOX FACTORY HOLDING CORP posted the faster year-over-year revenue change (4.8% vs 1.6%). Otter Tail Corp produced more free cash flow last quarter ($22.3M vs $-2.5M). Over the past eight quarters, FOX FACTORY HOLDING CORP's revenue compounded faster (6.4% CAGR vs -5.8%).
Fox Factory Holding Corp. is an American company best known for their Fox Racing Shox brand of off-road racing suspension components.
Otter Tail Corporation is an electric power and manufacturing company based in Fergus Falls, Minnesota. Its subsidiaries include Otter Tail Power Company, BTD Manufacturing Inc., T.O. Plastics Inc., Northern Pipe Products Inc., and Vinyltech Corporation.
FOXF vs OTTR — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $376.4M | $308.1M |
| Net Profit | $-634.0K | $51.8M |
| Gross Margin | 30.4% | — |
| Operating Margin | 4.0% | 21.9% |
| Net Margin | -0.2% | 16.8% |
| Revenue YoY | 4.8% | 1.6% |
| Net Profit YoY | -113.3% | -5.6% |
| EPS (diluted) | $-0.02 | $1.22 |
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 | $308.1M | ||
| Q3 25 | $374.9M | $325.6M | ||
| Q2 25 | $355.0M | $333.0M | ||
| Q1 25 | $352.8M | $337.4M | ||
| Q4 24 | — | $303.1M | ||
| Q3 24 | $359.1M | $338.0M | ||
| Q2 24 | $348.5M | $342.3M | ||
| Q1 24 | $333.5M | $347.1M |
| Q4 25 | $-634.0K | $51.8M | ||
| Q3 25 | $2.7M | $78.3M | ||
| Q2 25 | $-259.7M | $77.7M | ||
| Q1 25 | $-141.0K | $68.1M | ||
| Q4 24 | — | $54.9M | ||
| Q3 24 | $4.8M | $85.5M | ||
| Q2 24 | $5.4M | $87.0M | ||
| Q1 24 | $-3.5M | $74.3M |
| 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 24 | 30.9% | — |
| Q4 25 | 4.0% | 21.9% | ||
| Q3 25 | 4.9% | 29.7% | ||
| Q2 25 | -70.6% | 29.3% | ||
| Q1 25 | 3.2% | 24.9% | ||
| Q4 24 | — | 22.0% | ||
| Q3 24 | 5.2% | 31.8% | ||
| Q2 24 | 5.3% | 32.4% | ||
| Q1 24 | 2.7% | 27.4% |
| Q4 25 | -0.2% | 16.8% | ||
| Q3 25 | 0.7% | 24.0% | ||
| Q2 25 | -73.1% | 23.3% | ||
| Q1 25 | -0.0% | 20.2% | ||
| Q4 24 | — | 18.1% | ||
| Q3 24 | 1.3% | 25.3% | ||
| Q2 24 | 1.6% | 25.4% | ||
| Q1 24 | -1.0% | 21.4% |
| Q4 25 | $-0.02 | $1.22 | ||
| Q3 25 | $0.07 | $1.86 | ||
| Q2 25 | $-6.23 | $1.85 | ||
| Q1 25 | $0.00 | $1.62 | ||
| Q4 24 | — | $1.30 | ||
| Q3 24 | $0.11 | $2.03 | ||
| Q2 24 | $0.13 | $2.07 | ||
| Q1 24 | $-0.08 | $1.77 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $440.5M |
| Total DebtLower is stronger | $536.7M | $963.6M |
| Stockholders' EquityBook value | $956.0M | $1.9B |
| Total Assets | $2.0B | $4.0B |
| Debt / EquityLower = less leverage | 0.56× | 0.52× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $440.5M | ||
| Q3 25 | — | $379.7M | ||
| Q2 25 | — | $307.2M | ||
| Q1 25 | $71.7M | $284.8M | ||
| Q4 24 | — | $295.4M | ||
| Q3 24 | — | $280.0M | ||
| Q2 24 | — | $230.7M | ||
| Q1 24 | — | $238.2M |
| Q4 25 | $536.7M | $963.6M | ||
| Q3 25 | $541.8M | $1.0B | ||
| Q2 25 | $546.9M | $1.0B | ||
| Q1 25 | $552.1M | $993.5M | ||
| Q4 24 | — | $943.7M | ||
| Q3 24 | $558.4M | $947.0M | ||
| Q2 24 | $564.1M | $947.0M | ||
| Q1 24 | $370.4M | $947.0M |
| Q4 25 | $956.0M | $1.9B | ||
| Q3 25 | $958.7M | $1.8B | ||
| Q2 25 | $939.9M | $1.8B | ||
| Q1 25 | $1.2B | $1.7B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | $1.2B | $1.6B | ||
| Q2 24 | $1.2B | $1.6B | ||
| Q1 24 | $1.2B | $1.5B |
| Q4 25 | $2.0B | $4.0B | ||
| Q3 25 | $2.0B | $3.8B | ||
| Q2 25 | $1.9B | $3.8B | ||
| Q1 25 | $2.2B | $3.7B | ||
| Q4 24 | — | $3.7B | ||
| Q3 24 | $2.3B | $3.6B | ||
| Q2 24 | $2.3B | $3.5B | ||
| Q1 24 | $2.2B | $3.3B |
| Q4 25 | 0.56× | 0.52× | ||
| Q3 25 | 0.57× | 0.57× | ||
| Q2 25 | 0.58× | 0.59× | ||
| Q1 25 | 0.46× | 0.58× | ||
| Q4 24 | — | 0.57× | ||
| Q3 24 | 0.47× | 0.58× | ||
| Q2 24 | 0.47× | 0.60× | ||
| Q1 24 | 0.31× | 0.63× |
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 | $97.0M |
| Free Cash FlowOCF − Capex | $-2.5M | $22.3M |
| FCF MarginFCF / Revenue | -0.7% | 7.2% |
| Capex IntensityCapex / Revenue | 2.1% | 24.3% |
| Cash ConversionOCF / Net Profit | — | 1.87× |
| TTM Free Cash FlowTrailing 4 quarters | $85.4M | $97.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.3M | $97.0M | ||
| Q3 25 | $36.8M | $129.6M | ||
| Q2 25 | $680.0K | $119.9M | ||
| Q1 25 | $81.7M | $39.5M | ||
| Q4 24 | — | $130.0M | ||
| Q3 24 | $14.1M | $99.3M | ||
| Q2 24 | $26.7M | $151.5M | ||
| Q1 24 | $9.4M | $71.9M |
| Q4 25 | $-2.5M | $22.3M | ||
| Q3 25 | $24.6M | $40.5M | ||
| Q2 25 | $-6.5M | $53.7M | ||
| Q1 25 | $69.8M | $-18.5M | ||
| Q4 24 | — | $31.1M | ||
| Q3 24 | $3.2M | $15.1M | ||
| Q2 24 | $15.4M | $50.1M | ||
| Q1 24 | $-555.0K | $-2.1M |
| Q4 25 | -0.7% | 7.2% | ||
| Q3 25 | 6.6% | 12.4% | ||
| Q2 25 | -1.8% | 16.1% | ||
| Q1 25 | 19.8% | -5.5% | ||
| Q4 24 | — | 10.2% | ||
| Q3 24 | 0.9% | 4.5% | ||
| Q2 24 | 4.4% | 14.6% | ||
| Q1 24 | -0.2% | -0.6% |
| Q4 25 | 2.1% | 24.3% | ||
| Q3 25 | 3.3% | 27.4% | ||
| Q2 25 | 2.0% | 19.9% | ||
| Q1 25 | 3.4% | 17.2% | ||
| Q4 24 | — | 32.6% | ||
| Q3 24 | 3.0% | 24.9% | ||
| Q2 24 | 3.2% | 29.6% | ||
| Q1 24 | 3.0% | 21.3% |
| Q4 25 | — | 1.87× | ||
| Q3 25 | 13.41× | 1.65× | ||
| Q2 25 | — | 1.54× | ||
| Q1 25 | — | 0.58× | ||
| Q4 24 | — | 2.37× | ||
| Q3 24 | 2.94× | 1.16× | ||
| Q2 24 | 4.94× | 1.74× | ||
| Q1 24 | — | 0.97× |
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% |
OTTR
| Retail Commercial And Industrial | $91.0M | 30% |
| Plastics | $81.2M | 26% |
| Manufacturing | $77.2M | 25% |
| Retail Residential | $35.8M | 12% |
| Electric Transmission | $14.4M | 5% |
| Plastic Products | $9.2M | 3% |
| Electric Product Other | $1.8M | 1% |
