vs
Side-by-side financial comparison of FOX FACTORY HOLDING CORP (FOXF) and LiveRamp Holdings, Inc. (RAMP). 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 $212.2M, roughly 1.8× LiveRamp Holdings, Inc.). LiveRamp Holdings, Inc. runs the higher net margin — 18.8% vs -0.2%, a 19.0% gap on every dollar of revenue. On growth, LiveRamp Holdings, Inc. posted the faster year-over-year revenue change (8.6% vs 4.8%). Over the past eight quarters, LiveRamp Holdings, Inc.'s revenue compounded faster (11.1% 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.
LiveRamp Holdings, Inc., is an American SaaS company that offers a data connectivity platform whose services include data onboarding, the transfer of offline data online for marketing purposes.
FOXF vs RAMP — Head-to-Head
Income Statement — Q3 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $376.4M | $212.2M |
| Net Profit | $-634.0K | $39.9M |
| Gross Margin | 30.4% | 71.9% |
| Operating Margin | 4.0% | 18.6% |
| Net Margin | -0.2% | 18.8% |
| Revenue YoY | 4.8% | 8.6% |
| Net Profit YoY | -113.3% | 255.7% |
| EPS (diluted) | $-0.02 | $0.62 |
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 | $212.2M | ||
| Q3 25 | $374.9M | $199.8M | ||
| Q2 25 | $355.0M | $194.8M | ||
| Q1 25 | $352.8M | $188.7M | ||
| Q4 24 | — | $195.4M | ||
| Q3 24 | $359.1M | $185.5M | ||
| Q2 24 | $348.5M | $176.0M | ||
| Q1 24 | $333.5M | $171.9M |
| Q4 25 | $-634.0K | $39.9M | ||
| Q3 25 | $2.7M | $27.4M | ||
| Q2 25 | $-259.7M | $7.7M | ||
| Q1 25 | $-141.0K | $-6.3M | ||
| Q4 24 | — | $11.2M | ||
| Q3 24 | $4.8M | $1.7M | ||
| Q2 24 | $5.4M | $-7.5M | ||
| Q1 24 | $-3.5M | $-5.4M |
| Q4 25 | 30.4% | 71.9% | ||
| Q3 25 | 31.2% | 70.2% | ||
| Q2 25 | 30.9% | 70.1% | ||
| Q1 25 | 28.9% | 69.3% | ||
| Q4 24 | — | 71.9% | ||
| Q3 24 | 29.9% | 72.4% | ||
| Q2 24 | 31.8% | 70.6% | ||
| Q1 24 | 30.9% | 72.2% |
| Q4 25 | 4.0% | 18.6% | ||
| Q3 25 | 4.9% | 10.7% | ||
| Q2 25 | -70.6% | 3.7% | ||
| Q1 25 | 3.2% | -6.1% | ||
| Q4 24 | — | 7.5% | ||
| Q3 24 | 5.2% | 4.0% | ||
| Q2 24 | 5.3% | -3.0% | ||
| Q1 24 | 2.7% | -8.3% |
| Q4 25 | -0.2% | 18.8% | ||
| Q3 25 | 0.7% | 13.7% | ||
| Q2 25 | -73.1% | 4.0% | ||
| Q1 25 | -0.0% | -3.3% | ||
| Q4 24 | — | 5.7% | ||
| Q3 24 | 1.3% | 0.9% | ||
| Q2 24 | 1.6% | -4.3% | ||
| Q1 24 | -1.0% | -3.1% |
| Q4 25 | $-0.02 | $0.62 | ||
| Q3 25 | $0.07 | $0.42 | ||
| Q2 25 | $-6.23 | $0.12 | ||
| Q1 25 | $0.00 | $-0.10 | ||
| Q4 24 | — | $0.17 | ||
| Q3 24 | $0.11 | $0.03 | ||
| Q2 24 | $0.13 | $-0.11 | ||
| Q1 24 | $-0.08 | $-0.09 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $403.4M |
| Total DebtLower is stronger | $536.7M | — |
| Stockholders' EquityBook value | $956.0M | $962.3M |
| Total Assets | $2.0B | $1.3B |
| Debt / EquityLower = less leverage | 0.56× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $403.4M | ||
| Q3 25 | — | $376.9M | ||
| Q2 25 | — | $371.1M | ||
| Q1 25 | $71.7M | $420.8M | ||
| Q4 24 | — | $384.3M | ||
| Q3 24 | — | $348.4M | ||
| Q2 24 | — | $342.7M | ||
| Q1 24 | — | $368.9M |
| 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 | $962.3M | ||
| Q3 25 | $958.7M | $943.8M | ||
| Q2 25 | $939.9M | $947.8M | ||
| Q1 25 | $1.2B | $948.9M | ||
| Q4 24 | — | $957.7M | ||
| Q3 24 | $1.2B | $932.1M | ||
| Q2 24 | $1.2B | $951.9M | ||
| Q1 24 | $1.2B | $949.1M |
| Q4 25 | $2.0B | $1.3B | ||
| Q3 25 | $2.0B | $1.2B | ||
| Q2 25 | $1.9B | $1.2B | ||
| Q1 25 | $2.2B | $1.3B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | $2.3B | $1.2B | ||
| Q2 24 | $2.3B | $1.2B | ||
| Q1 24 | $2.2B | $1.2B |
| 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 | — |
| Free Cash FlowOCF − Capex | $-2.5M | — |
| FCF MarginFCF / Revenue | -0.7% | — |
| Capex IntensityCapex / Revenue | 2.1% | 0.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $85.4M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.3M | — | ||
| Q3 25 | $36.8M | $57.4M | ||
| Q2 25 | $680.0K | $-15.8M | ||
| Q1 25 | $81.7M | — | ||
| Q4 24 | — | $45.1M | ||
| Q3 24 | $14.1M | $55.6M | ||
| Q2 24 | $26.7M | $-9.3M | ||
| Q1 24 | $9.4M | — |
| Q4 25 | $-2.5M | — | ||
| Q3 25 | $24.6M | $56.8M | ||
| Q2 25 | $-6.5M | $-16.2M | ||
| Q1 25 | $69.8M | — | ||
| Q4 24 | — | $44.8M | ||
| Q3 24 | $3.2M | $55.4M | ||
| Q2 24 | $15.4M | $-9.6M | ||
| Q1 24 | $-555.0K | — |
| Q4 25 | -0.7% | — | ||
| Q3 25 | 6.6% | 28.4% | ||
| Q2 25 | -1.8% | -8.3% | ||
| Q1 25 | 19.8% | — | ||
| Q4 24 | — | 22.9% | ||
| Q3 24 | 0.9% | 29.8% | ||
| Q2 24 | 4.4% | -5.4% | ||
| Q1 24 | -0.2% | — |
| Q4 25 | 2.1% | 0.1% | ||
| Q3 25 | 3.3% | 0.3% | ||
| Q2 25 | 2.0% | 0.2% | ||
| Q1 25 | 3.4% | 0.2% | ||
| Q4 24 | — | 0.1% | ||
| Q3 24 | 3.0% | 0.1% | ||
| Q2 24 | 3.2% | 0.1% | ||
| Q1 24 | 3.0% | 1.0% |
| Q4 25 | — | — | ||
| Q3 25 | 13.41× | 2.09× | ||
| Q2 25 | — | -2.04× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 4.02× | ||
| Q3 24 | 2.94× | 32.10× | ||
| 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% |
RAMP
Segment breakdown not available.
