vs
Side-by-side financial comparison of FOX FACTORY HOLDING CORP (FOXF) and Bristow Group Inc. (VTOL). Click either name above to swap in a different company.
Bristow Group Inc. is the larger business by last-quarter revenue ($377.3M vs $376.4M, roughly 1.0× FOX FACTORY HOLDING CORP). Bristow Group Inc. runs the higher net margin — 4.9% vs -0.2%, a 5.1% gap on every dollar of revenue. On growth, Bristow Group Inc. posted the faster year-over-year revenue change (6.7% vs 4.8%). Bristow Group Inc. produced more free cash flow last quarter ($47.8M 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.
Bristow Helicopters Limited is a British civil helicopter operator originally based at Aberdeen Airport, Scotland, which is currently a part of the U.S.-based Bristow Group which in turn has its corporate headquarters in Houston, Texas, U.S. In 2020, Bristow Group was merged with Era Helicopters, a large U.S.-based commercial helicopter operator that was previously a division of Era Aviation, with the two companies then continuing to use the Bristow name.
FOXF vs VTOL — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $376.4M | $377.3M |
| Net Profit | $-634.0K | $18.4M |
| Gross Margin | 30.4% | — |
| Operating Margin | 4.0% | 8.5% |
| Net Margin | -0.2% | 4.9% |
| Revenue YoY | 4.8% | 6.7% |
| Net Profit YoY | -113.3% | -42.1% |
| EPS (diluted) | $-0.02 | $0.61 |
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 | $377.3M | ||
| Q3 25 | $374.9M | $386.3M | ||
| Q2 25 | $355.0M | $376.4M | ||
| Q1 25 | $352.8M | $350.5M | ||
| Q4 24 | — | $353.5M | ||
| Q3 24 | $359.1M | $365.1M | ||
| Q2 24 | $348.5M | $359.7M | ||
| Q1 24 | $333.5M | $337.1M |
| Q4 25 | $-634.0K | $18.4M | ||
| Q3 25 | $2.7M | $51.5M | ||
| Q2 25 | $-259.7M | $31.7M | ||
| Q1 25 | $-141.0K | $27.4M | ||
| Q4 24 | — | $31.8M | ||
| Q3 24 | $4.8M | $28.2M | ||
| Q2 24 | $5.4M | $28.2M | ||
| Q1 24 | $-3.5M | $6.6M |
| 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% | 13.1% | ||
| Q2 25 | -70.6% | 11.3% | ||
| Q1 25 | 3.2% | 9.6% | ||
| Q4 24 | — | 9.0% | ||
| Q3 24 | 5.2% | 9.1% | ||
| Q2 24 | 5.3% | 12.4% | ||
| Q1 24 | 2.7% | 6.8% |
| Q4 25 | -0.2% | 4.9% | ||
| Q3 25 | 0.7% | 13.3% | ||
| Q2 25 | -73.1% | 8.4% | ||
| Q1 25 | -0.0% | 7.8% | ||
| Q4 24 | — | 9.0% | ||
| Q3 24 | 1.3% | 7.7% | ||
| Q2 24 | 1.6% | 7.8% | ||
| Q1 24 | -1.0% | 2.0% |
| Q4 25 | $-0.02 | $0.61 | ||
| Q3 25 | $0.07 | $1.72 | ||
| Q2 25 | $-6.23 | $1.07 | ||
| Q1 25 | $0.00 | $0.92 | ||
| Q4 24 | — | $1.07 | ||
| Q3 24 | $0.11 | $0.95 | ||
| Q2 24 | $0.13 | $0.96 | ||
| Q1 24 | $-0.08 | $0.23 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $286.2M |
| Total DebtLower is stronger | $536.7M | $671.5M |
| Stockholders' EquityBook value | $956.0M | $1.1B |
| Total Assets | $2.0B | $2.3B |
| Debt / EquityLower = less leverage | 0.56× | 0.63× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $286.2M | ||
| Q3 25 | — | $245.5M | ||
| Q2 25 | — | $251.8M | ||
| Q1 25 | $71.7M | $191.1M | ||
| Q4 24 | — | $247.5M | ||
| Q3 24 | — | $200.3M | ||
| Q2 24 | — | $178.6M | ||
| Q1 24 | — | $140.6M |
| Q4 25 | $536.7M | $671.5M | ||
| Q3 25 | $541.8M | $675.0M | ||
| Q2 25 | $546.9M | $705.2M | ||
| Q1 25 | $552.1M | $701.9M | ||
| Q4 24 | — | $689.8M | ||
| Q3 24 | $558.4M | $629.1M | ||
| Q2 24 | $564.1M | $594.2M | ||
| Q1 24 | $370.4M | $544.1M |
| Q4 25 | $956.0M | $1.1B | ||
| Q3 25 | $958.7M | $1.0B | ||
| Q2 25 | $939.9M | $984.4M | ||
| Q1 25 | $1.2B | $931.7M | ||
| Q4 24 | — | $891.7M | ||
| Q3 24 | $1.2B | $899.2M | ||
| Q2 24 | $1.2B | $849.1M | ||
| Q1 24 | $1.2B | $820.7M |
| Q4 25 | $2.0B | $2.3B | ||
| Q3 25 | $2.0B | $2.3B | ||
| Q2 25 | $1.9B | $2.3B | ||
| Q1 25 | $2.2B | $2.2B | ||
| Q4 24 | — | $2.1B | ||
| Q3 24 | $2.3B | $2.1B | ||
| Q2 24 | $2.3B | $2.0B | ||
| Q1 24 | $2.2B | $1.9B |
| Q4 25 | 0.56× | 0.63× | ||
| Q3 25 | 0.57× | 0.65× | ||
| Q2 25 | 0.58× | 0.72× | ||
| Q1 25 | 0.46× | 0.75× | ||
| Q4 24 | — | 0.77× | ||
| Q3 24 | 0.47× | 0.70× | ||
| Q2 24 | 0.47× | 0.70× | ||
| Q1 24 | 0.31× | 0.66× |
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 | $76.9M |
| Free Cash FlowOCF − Capex | $-2.5M | $47.8M |
| FCF MarginFCF / Revenue | -0.7% | 12.7% |
| Capex IntensityCapex / Revenue | 2.1% | 7.7% |
| Cash ConversionOCF / Net Profit | — | 4.17× |
| TTM Free Cash FlowTrailing 4 quarters | $85.4M | $56.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.3M | $76.9M | ||
| Q3 25 | $36.8M | $23.1M | ||
| Q2 25 | $680.0K | $99.0M | ||
| Q1 25 | $81.7M | $-603.0K | ||
| Q4 24 | — | $51.1M | ||
| Q3 24 | $14.1M | $66.0M | ||
| Q2 24 | $26.7M | $33.7M | ||
| Q1 24 | $9.4M | $26.7M |
| Q4 25 | $-2.5M | $47.8M | ||
| Q3 25 | $24.6M | $-6.2M | ||
| Q2 25 | $-6.5M | $67.4M | ||
| Q1 25 | $69.8M | $-52.7M | ||
| Q4 24 | — | $-32.4M | ||
| Q3 24 | $3.2M | $9.0M | ||
| Q2 24 | $15.4M | $-16.7M | ||
| Q1 24 | $-555.0K | $-37.9M |
| Q4 25 | -0.7% | 12.7% | ||
| Q3 25 | 6.6% | -1.6% | ||
| Q2 25 | -1.8% | 17.9% | ||
| Q1 25 | 19.8% | -15.0% | ||
| Q4 24 | — | -9.2% | ||
| Q3 24 | 0.9% | 2.5% | ||
| Q2 24 | 4.4% | -4.6% | ||
| Q1 24 | -0.2% | -11.2% |
| Q4 25 | 2.1% | 7.7% | ||
| Q3 25 | 3.3% | 7.6% | ||
| Q2 25 | 2.0% | 8.4% | ||
| Q1 25 | 3.4% | 14.9% | ||
| Q4 24 | — | 23.6% | ||
| Q3 24 | 3.0% | 15.6% | ||
| Q2 24 | 3.2% | 14.0% | ||
| Q1 24 | 3.0% | 19.2% |
| Q4 25 | — | 4.17× | ||
| Q3 25 | 13.41× | 0.45× | ||
| Q2 25 | — | 3.12× | ||
| Q1 25 | — | -0.02× | ||
| Q4 24 | — | 1.61× | ||
| Q3 24 | 2.94× | 2.34× | ||
| Q2 24 | 4.94× | 1.20× | ||
| Q1 24 | — | 4.04× |
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% |
VTOL
| Offshore Energy Services | $247.5M | 66% |
| Government Services | $100.1M | 27% |
| Other | $21.9M | 6% |
| Related Party | $7.8M | 2% |
