vs
Side-by-side financial comparison of FOX FACTORY HOLDING CORP (FOXF) and Perella Weinberg Partners (PWP). 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 $219.2M, roughly 1.7× Perella Weinberg Partners). Perella Weinberg Partners runs the higher net margin — 6.3% vs -0.2%, a 6.5% gap on every dollar of revenue. On growth, FOX FACTORY HOLDING CORP posted the faster year-over-year revenue change (4.8% vs -2.9%). Perella Weinberg Partners produced more free cash flow last quarter ($30.5M vs $-2.5M). Over the past eight quarters, Perella Weinberg Partners's revenue compounded faster (46.5% 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.
PJT Partners, Inc. is a global advisory-focused investment bank, founded in October 2015 as part of The Blackstone Group's spin-off of its financial and strategic advisory services businesses.
FOXF vs PWP — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $376.4M | $219.2M |
| Net Profit | $-634.0K | $13.8M |
| Gross Margin | 30.4% | — |
| Operating Margin | 4.0% | 8.5% |
| Net Margin | -0.2% | 6.3% |
| Revenue YoY | 4.8% | -2.9% |
| Net Profit YoY | -113.3% | — |
| EPS (diluted) | $-0.02 | $0.11 |
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 | $219.2M | ||
| Q3 25 | $374.9M | $164.6M | ||
| Q2 25 | $355.0M | $155.3M | ||
| Q1 25 | $352.8M | $211.8M | ||
| Q4 24 | — | $225.7M | ||
| Q3 24 | $359.1M | $278.2M | ||
| Q2 24 | $348.5M | $272.0M | ||
| Q1 24 | $333.5M | $102.1M |
| Q4 25 | $-634.0K | $13.8M | ||
| Q3 25 | $2.7M | $6.0M | ||
| Q2 25 | $-259.7M | $2.7M | ||
| Q1 25 | $-141.0K | $17.3M | ||
| Q4 24 | — | — | ||
| Q3 24 | $4.8M | $16.4M | ||
| Q2 24 | $5.4M | $-66.0M | ||
| Q1 24 | $-3.5M | $-35.8M |
| 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% | 8.5% | ||
| Q3 25 | 4.9% | 5.4% | ||
| Q2 25 | -70.6% | 5.8% | ||
| Q1 25 | 3.2% | 5.5% | ||
| Q4 24 | — | — | ||
| Q3 24 | 5.2% | 12.9% | ||
| Q2 24 | 5.3% | -30.2% | ||
| Q1 24 | 2.7% | -52.4% |
| Q4 25 | -0.2% | 6.3% | ||
| Q3 25 | 0.7% | 3.6% | ||
| Q2 25 | -73.1% | 1.8% | ||
| Q1 25 | -0.0% | 8.2% | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.3% | 5.9% | ||
| Q2 24 | 1.6% | -24.3% | ||
| Q1 24 | -1.0% | -35.1% |
| Q4 25 | $-0.02 | $0.11 | ||
| Q3 25 | $0.07 | $0.08 | ||
| Q2 25 | $-6.23 | $0.04 | ||
| Q1 25 | $0.00 | $0.24 | ||
| Q4 24 | — | — | ||
| Q3 24 | $0.11 | $0.24 | ||
| Q2 24 | $0.13 | $-1.21 | ||
| Q1 24 | $-0.08 | $-0.91 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $255.9M |
| Total DebtLower is stronger | $536.7M | — |
| Stockholders' EquityBook value | $956.0M | $-127.4M |
| Total Assets | $2.0B | $797.6M |
| Debt / EquityLower = less leverage | 0.56× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $255.9M | ||
| Q3 25 | — | $185.5M | ||
| Q2 25 | — | $145.0M | ||
| Q1 25 | $71.7M | $111.2M | ||
| Q4 24 | — | $407.4M | ||
| Q3 24 | — | $335.1M | ||
| Q2 24 | — | $185.3M | ||
| Q1 24 | — | $156.7M |
| 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 | $-127.4M | ||
| Q3 25 | $958.7M | $-302.4M | ||
| Q2 25 | $939.9M | $-318.4M | ||
| Q1 25 | $1.2B | $-323.1M | ||
| Q4 24 | — | $-421.4M | ||
| Q3 24 | $1.2B | $-360.8M | ||
| Q2 24 | $1.2B | $-283.0M | ||
| Q1 24 | $1.2B | $161.9M |
| Q4 25 | $2.0B | $797.6M | ||
| Q3 25 | $2.0B | $650.2M | ||
| Q2 25 | $1.9B | $606.7M | ||
| Q1 25 | $2.2B | $570.5M | ||
| Q4 24 | — | $876.8M | ||
| Q3 24 | $2.3B | $810.9M | ||
| Q2 24 | $2.3B | $645.5M | ||
| Q1 24 | $2.2B | $583.6M |
| 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 | $34.8M |
| Free Cash FlowOCF − Capex | $-2.5M | $30.5M |
| FCF MarginFCF / Revenue | -0.7% | 13.9% |
| Capex IntensityCapex / Revenue | 2.1% | 2.0% |
| Cash ConversionOCF / Net Profit | — | 2.52× |
| TTM Free Cash FlowTrailing 4 quarters | $85.4M | $-34.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.3M | $34.8M | ||
| Q3 25 | $36.8M | $59.2M | ||
| Q2 25 | $680.0K | $56.1M | ||
| Q1 25 | $81.7M | $-176.5M | ||
| Q4 24 | — | $223.4M | ||
| Q3 24 | $14.1M | $200.3M | ||
| Q2 24 | $26.7M | $90.0M | ||
| Q1 24 | $9.4M | $-206.3M |
| Q4 25 | $-2.5M | $30.5M | ||
| Q3 25 | $24.6M | $57.6M | ||
| Q2 25 | $-6.5M | $55.3M | ||
| Q1 25 | $69.8M | $-177.6M | ||
| Q4 24 | — | $207.0M | ||
| Q3 24 | $3.2M | $199.3M | ||
| Q2 24 | $15.4M | $83.7M | ||
| Q1 24 | $-555.0K | $-214.8M |
| Q4 25 | -0.7% | 13.9% | ||
| Q3 25 | 6.6% | 35.0% | ||
| Q2 25 | -1.8% | 35.6% | ||
| Q1 25 | 19.8% | -83.8% | ||
| Q4 24 | — | 91.7% | ||
| Q3 24 | 0.9% | 71.6% | ||
| Q2 24 | 4.4% | 30.8% | ||
| Q1 24 | -0.2% | -210.3% |
| Q4 25 | 2.1% | 2.0% | ||
| Q3 25 | 3.3% | 0.9% | ||
| Q2 25 | 2.0% | 0.5% | ||
| Q1 25 | 3.4% | 0.5% | ||
| Q4 24 | — | 7.3% | ||
| Q3 24 | 3.0% | 0.4% | ||
| Q2 24 | 3.2% | 2.3% | ||
| Q1 24 | 3.0% | 8.3% |
| Q4 25 | — | 2.52× | ||
| Q3 25 | 13.41× | 9.85× | ||
| Q2 25 | — | 20.50× | ||
| Q1 25 | — | -10.18× | ||
| Q4 24 | — | — | ||
| Q3 24 | 2.94× | 12.23× | ||
| Q2 24 | 4.94× | — | ||
| Q1 24 | — | — |
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% |
PWP
Segment breakdown not available.
