vs
Side-by-side financial comparison of FOX FACTORY HOLDING CORP (FOXF) and Zeta Global Holdings Corp. (ZETA). Click either name above to swap in a different company.
Zeta Global Holdings Corp. is the larger business by last-quarter revenue ($394.6M vs $376.4M, roughly 1.0× FOX FACTORY HOLDING CORP). Zeta Global Holdings Corp. runs the higher net margin — 1.7% vs -0.2%, a 1.8% gap on every dollar of revenue. On growth, Zeta Global Holdings Corp. posted the faster year-over-year revenue change (25.4% vs 4.8%). Zeta Global Holdings Corp. produced more free cash flow last quarter ($60.9M vs $-2.5M). Over the past eight quarters, Zeta Global Holdings Corp.'s revenue compounded faster (42.3% 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.
Zeta Global Holdings Corp. is an American marketing technology company which was founded in 2007. Zeta offers companies a suite of multichannel marketing tools focused on creating, maintaining, and monetizing customer relationships. The company went public on the New York Stock Exchange on June 10, 2021, at a US$1.7 billion valuation.
FOXF vs ZETA — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $376.4M | $394.6M |
| Net Profit | $-634.0K | $6.5M |
| Gross Margin | 30.4% | 59.5% |
| Operating Margin | 4.0% | 4.5% |
| Net Margin | -0.2% | 1.7% |
| Revenue YoY | 4.8% | 25.4% |
| Net Profit YoY | -113.3% | -57.1% |
| EPS (diluted) | $-0.02 | $0.04 |
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 | $394.6M | ||
| Q3 25 | $374.9M | $337.2M | ||
| Q2 25 | $355.0M | $308.4M | ||
| Q1 25 | $352.8M | $264.4M | ||
| Q4 24 | — | $314.7M | ||
| Q3 24 | $359.1M | $268.3M | ||
| Q2 24 | $348.5M | $227.8M | ||
| Q1 24 | $333.5M | $194.9M |
| Q4 25 | $-634.0K | $6.5M | ||
| Q3 25 | $2.7M | $-3.6M | ||
| Q2 25 | $-259.7M | $-12.8M | ||
| Q1 25 | $-141.0K | $-21.6M | ||
| Q4 24 | — | $15.2M | ||
| Q3 24 | $4.8M | $-17.4M | ||
| Q2 24 | $5.4M | $-28.1M | ||
| Q1 24 | $-3.5M | $-39.6M |
| Q4 25 | 30.4% | 59.5% | ||
| Q3 25 | 31.2% | 60.5% | ||
| Q2 25 | 30.9% | 62.1% | ||
| Q1 25 | 28.9% | 60.9% | ||
| Q4 24 | — | 60.0% | ||
| Q3 24 | 29.9% | 60.6% | ||
| Q2 24 | 31.8% | 60.0% | ||
| Q1 24 | 30.9% | 60.6% |
| Q4 25 | 4.0% | 4.5% | ||
| Q3 25 | 4.9% | 2.6% | ||
| Q2 25 | -70.6% | -1.7% | ||
| Q1 25 | 3.2% | -6.1% | ||
| Q4 24 | — | 2.2% | ||
| Q3 24 | 5.2% | -4.6% | ||
| Q2 24 | 5.3% | -11.7% | ||
| Q1 24 | 2.7% | -18.4% |
| Q4 25 | -0.2% | 1.7% | ||
| Q3 25 | 0.7% | -1.1% | ||
| Q2 25 | -73.1% | -4.2% | ||
| Q1 25 | -0.0% | -8.2% | ||
| Q4 24 | — | 4.8% | ||
| Q3 24 | 1.3% | -6.5% | ||
| Q2 24 | 1.6% | -12.3% | ||
| Q1 24 | -1.0% | -20.3% |
| Q4 25 | $-0.02 | $0.04 | ||
| Q3 25 | $0.07 | $-0.02 | ||
| Q2 25 | $-6.23 | $-0.06 | ||
| Q1 25 | $0.00 | $-0.10 | ||
| Q4 24 | — | $0.10 | ||
| Q3 24 | $0.11 | $-0.09 | ||
| Q2 24 | $0.13 | $-0.16 | ||
| 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 | — | $319.8M |
| Total DebtLower is stronger | $536.7M | $197.1M |
| Stockholders' EquityBook value | $956.0M | $804.6M |
| Total Assets | $2.0B | $1.5B |
| Debt / EquityLower = less leverage | 0.56× | 0.24× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $319.8M | ||
| Q3 25 | — | $385.2M | ||
| Q2 25 | — | $365.3M | ||
| Q1 25 | $71.7M | $364.4M | ||
| Q4 24 | — | $366.2M | ||
| Q3 24 | — | $418.5M | ||
| Q2 24 | — | $154.7M | ||
| Q1 24 | — | $141.6M |
| Q4 25 | $536.7M | $197.1M | ||
| Q3 25 | $541.8M | $196.9M | ||
| Q2 25 | $546.9M | $196.7M | ||
| Q1 25 | $552.1M | $196.5M | ||
| Q4 24 | — | $196.3M | ||
| Q3 24 | $558.4M | $196.1M | ||
| Q2 24 | $564.1M | $184.4M | ||
| Q1 24 | $370.4M | $184.2M |
| Q4 25 | $956.0M | $804.6M | ||
| Q3 25 | $958.7M | $689.2M | ||
| Q2 25 | $939.9M | $673.3M | ||
| Q1 25 | $1.2B | $676.6M | ||
| Q4 24 | — | $676.8M | ||
| Q3 24 | $1.2B | $474.9M | ||
| Q2 24 | $1.2B | $217.0M | ||
| Q1 24 | $1.2B | $191.6M |
| Q4 25 | $2.0B | $1.5B | ||
| Q3 25 | $2.0B | $1.2B | ||
| Q2 25 | $1.9B | $1.1B | ||
| Q1 25 | $2.2B | $1.1B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | $2.3B | $869.1M | ||
| Q2 24 | $2.3B | $583.9M | ||
| Q1 24 | $2.2B | $550.3M |
| Q4 25 | 0.56× | 0.24× | ||
| Q3 25 | 0.57× | 0.29× | ||
| Q2 25 | 0.58× | 0.29× | ||
| Q1 25 | 0.46× | 0.29× | ||
| Q4 24 | — | 0.29× | ||
| Q3 24 | 0.47× | 0.41× | ||
| Q2 24 | 0.47× | 0.85× | ||
| Q1 24 | 0.31× | 0.96× |
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 | $64.1M |
| Free Cash FlowOCF − Capex | $-2.5M | $60.9M |
| FCF MarginFCF / Revenue | -0.7% | 15.4% |
| Capex IntensityCapex / Revenue | 2.1% | 0.8% |
| Cash ConversionOCF / Net Profit | — | 9.81× |
| TTM Free Cash FlowTrailing 4 quarters | $85.4M | $185.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.3M | $64.1M | ||
| Q3 25 | $36.8M | $57.9M | ||
| Q2 25 | $680.0K | $42.0M | ||
| Q1 25 | $81.7M | $34.8M | ||
| Q4 24 | — | $43.7M | ||
| Q3 24 | $14.1M | $34.4M | ||
| Q2 24 | $26.7M | $31.1M | ||
| Q1 24 | $9.4M | $24.7M |
| Q4 25 | $-2.5M | $60.9M | ||
| Q3 25 | $24.6M | $52.4M | ||
| Q2 25 | $-6.5M | $39.7M | ||
| Q1 25 | $69.8M | $32.1M | ||
| Q4 24 | — | $35.4M | ||
| Q3 24 | $3.2M | $29.5M | ||
| Q2 24 | $15.4M | $24.4M | ||
| Q1 24 | $-555.0K | $18.9M |
| Q4 25 | -0.7% | 15.4% | ||
| Q3 25 | 6.6% | 15.6% | ||
| Q2 25 | -1.8% | 12.9% | ||
| Q1 25 | 19.8% | 12.1% | ||
| Q4 24 | — | 11.3% | ||
| Q3 24 | 0.9% | 11.0% | ||
| Q2 24 | 4.4% | 10.7% | ||
| Q1 24 | -0.2% | 9.7% |
| Q4 25 | 2.1% | 0.8% | ||
| Q3 25 | 3.3% | 1.6% | ||
| Q2 25 | 2.0% | 0.8% | ||
| Q1 25 | 3.4% | 1.0% | ||
| Q4 24 | — | 2.6% | ||
| Q3 24 | 3.0% | 1.8% | ||
| Q2 24 | 3.2% | 3.0% | ||
| Q1 24 | 3.0% | 3.0% |
| Q4 25 | — | 9.81× | ||
| Q3 25 | 13.41× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 2.87× | ||
| Q3 24 | 2.94× | — | ||
| 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% |
ZETA
Segment breakdown not available.
