vs
Side-by-side financial comparison of FTAI Aviation Ltd. (FTAI) and Dave & Buster's Entertainment, Inc. (PLAY). Click either name above to swap in a different company.
FTAI Aviation Ltd. is the larger business by last-quarter revenue ($662.0M vs $448.2M, roughly 1.5× Dave & Buster's Entertainment, Inc.). FTAI Aviation Ltd. runs the higher net margin — 17.5% vs -9.4%, a 26.8% gap on every dollar of revenue. On growth, FTAI Aviation Ltd. posted the faster year-over-year revenue change (32.7% vs -1.1%). Dave & Buster's Entertainment, Inc. produced more free cash flow last quarter ($-20.6M vs $-189.3M). Over the past eight quarters, FTAI Aviation Ltd.'s revenue compounded faster (42.4% CAGR vs -13.5%).
FTAI Aviation Ltd. is a global aerospace infrastructure and aviation solutions provider focused on owning, leasing, and maintaining commercial aircraft, aircraft engines, and related aviation assets. It serves commercial airlines, cargo operators, and MRO service providers worldwide, offering tailored asset management and aftermarket support solutions to optimize operational efficiency for clients across the global aviation ecosystem.
Dave & Buster's Entertainment, Inc. is an American restaurant and entertainment business headquartered in Dallas. Each Dave & Buster's location has a full-service restaurant, full bar, and a video arcade, the latter of which is known as the "Million Dollar Midway". As of February 2024, the company has 158 locations in the United States, as well as two in Puerto Rico and two in Canada.
FTAI vs PLAY — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $662.0M | $448.2M |
| Net Profit | $115.6M | $-42.1M |
| Gross Margin | 44.3% | 85.8% |
| Operating Margin | 20.3% | -3.6% |
| Net Margin | 17.5% | -9.4% |
| Revenue YoY | 32.7% | -1.1% |
| Net Profit YoY | 12.8% | -28.7% |
| EPS (diluted) | $1.06 | $-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 | $662.0M | $448.2M | ||
| Q3 25 | $667.1M | $557.4M | ||
| Q2 25 | $676.2M | $567.7M | ||
| Q1 25 | $502.1M | $534.5M | ||
| Q4 24 | $498.8M | $453.0M | ||
| Q3 24 | $465.8M | $557.1M | ||
| Q2 24 | $443.6M | $588.1M | ||
| Q1 24 | $326.7M | $599.0M |
| Q4 25 | $115.6M | $-42.1M | ||
| Q3 25 | $117.7M | $11.4M | ||
| Q2 25 | $165.4M | $21.7M | ||
| Q1 25 | $102.4M | $9.3M | ||
| Q4 24 | $102.4M | $-32.7M | ||
| Q3 24 | $86.5M | $40.3M | ||
| Q2 24 | $-219.9M | $41.4M | ||
| Q1 24 | $39.6M | $36.1M |
| Q4 25 | 44.3% | 85.8% | ||
| Q3 25 | 45.6% | 86.3% | ||
| Q2 25 | 45.4% | 85.5% | ||
| Q1 25 | 50.5% | 85.5% | ||
| Q4 24 | 48.3% | 85.0% | ||
| Q3 24 | 52.9% | 85.3% | ||
| Q2 24 | 53.6% | 85.2% | ||
| Q1 24 | 56.3% | 84.1% |
| Q4 25 | 20.3% | -3.6% | ||
| Q3 25 | 21.6% | 9.5% | ||
| Q2 25 | 30.1% | 11.1% | ||
| Q1 25 | 24.9% | 8.3% | ||
| Q4 24 | 21.7% | 1.4% | ||
| Q3 24 | 20.1% | 15.2% | ||
| Q2 24 | -52.5% | 14.5% | ||
| Q1 24 | 13.8% | 14.9% |
| Q4 25 | 17.5% | -9.4% | ||
| Q3 25 | 17.6% | 2.0% | ||
| Q2 25 | 24.5% | 3.8% | ||
| Q1 25 | 20.4% | 1.7% | ||
| Q4 24 | 20.5% | -7.2% | ||
| Q3 24 | 18.6% | 7.2% | ||
| Q2 24 | -49.6% | 7.0% | ||
| Q1 24 | 12.1% | 6.0% |
| Q4 25 | $1.06 | $-1.22 | ||
| Q3 25 | $1.10 | $0.32 | ||
| Q2 25 | $1.57 | $0.62 | ||
| Q1 25 | $0.87 | $0.32 | ||
| Q4 24 | $0.87 | $-0.84 | ||
| Q3 24 | $0.76 | $0.99 | ||
| Q2 24 | $-2.26 | $0.99 | ||
| Q1 24 | $0.31 | $0.95 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $300.5M | $13.6M |
| Total DebtLower is stronger | $3.4B | $1.6B |
| Stockholders' EquityBook value | $334.2M | $130.8M |
| Total Assets | $4.4B | $4.1B |
| Debt / EquityLower = less leverage | 10.32× | 12.17× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $300.5M | $13.6M | ||
| Q3 25 | $509.9M | $12.0M | ||
| Q2 25 | $301.9M | $11.9M | ||
| Q1 25 | $112.1M | $6.9M | ||
| Q4 24 | $115.1M | $8.6M | ||
| Q3 24 | $111.9M | $13.1M | ||
| Q2 24 | $169.5M | $32.1M | ||
| Q1 24 | $65.2M | $37.3M |
| Q4 25 | $3.4B | $1.6B | ||
| Q3 25 | $3.4B | $1.6B | ||
| Q2 25 | $3.4B | $1.6B | ||
| Q1 25 | $3.6B | $1.5B | ||
| Q4 24 | $3.4B | $1.5B | ||
| Q3 24 | $3.2B | $1.3B | ||
| Q2 24 | $3.1B | $1.3B | ||
| Q1 24 | $2.7B | $1.3B |
| Q4 25 | $334.2M | $130.8M | ||
| Q3 25 | $252.5M | $166.2M | ||
| Q2 25 | $164.9M | $146.8M | ||
| Q1 25 | $28.3M | $145.8M | ||
| Q4 24 | $81.4M | $226.6M | ||
| Q3 24 | $118.5M | $284.4M | ||
| Q2 24 | $69.6M | $292.5M | ||
| Q1 24 | $177.1M | $251.2M |
| Q4 25 | $4.4B | $4.1B | ||
| Q3 25 | $4.2B | $4.1B | ||
| Q2 25 | $4.1B | $4.1B | ||
| Q1 25 | $4.3B | $4.0B | ||
| Q4 24 | $4.0B | $3.9B | ||
| Q3 24 | $3.7B | $3.8B | ||
| Q2 24 | $3.4B | $3.8B | ||
| Q1 24 | $3.2B | $3.8B |
| Q4 25 | 10.32× | 12.17× | ||
| Q3 25 | 13.65× | 9.57× | ||
| Q2 25 | 20.88× | 10.98× | ||
| Q1 25 | 128.56× | 10.45× | ||
| Q4 24 | 42.28× | 6.58× | ||
| Q3 24 | 27.15× | 4.72× | ||
| Q2 24 | 44.24× | 4.58× | ||
| Q1 24 | 15.21× | 5.33× |
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 | $-179.1M | $58.0M |
| Free Cash FlowOCF − Capex | $-189.3M | $-20.6M |
| FCF MarginFCF / Revenue | -28.6% | -4.6% |
| Capex IntensityCapex / Revenue | 1.5% | 17.5% |
| Cash ConversionOCF / Net Profit | -1.55× | — |
| TTM Free Cash FlowTrailing 4 quarters | $-338.5M | $-195.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-179.1M | $58.0M | ||
| Q3 25 | $4.6M | $34.0M | ||
| Q2 25 | $-110.3M | $95.8M | ||
| Q1 25 | $-26.0M | $108.9M | ||
| Q4 24 | $-41.8M | $-7.2M | ||
| Q3 24 | $41.5M | $101.8M | ||
| Q2 24 | $-187.3M | $108.8M | ||
| Q1 24 | $-345.0K | $97.2M |
| Q4 25 | $-189.3M | $-20.6M | ||
| Q3 25 | $-1.8M | $-55.2M | ||
| Q2 25 | $-117.2M | $-58.8M | ||
| Q1 25 | $-30.1M | $-61.0M | ||
| Q4 24 | $-48.1M | $-138.4M | ||
| Q3 24 | $41.0M | $-14.3M | ||
| Q2 24 | $-188.4M | $-4.2M | ||
| Q1 24 | $-1.7M | $-25.4M |
| Q4 25 | -28.6% | -4.6% | ||
| Q3 25 | -0.3% | -9.9% | ||
| Q2 25 | -17.3% | -10.4% | ||
| Q1 25 | -6.0% | -11.4% | ||
| Q4 24 | -9.6% | -30.6% | ||
| Q3 24 | 8.8% | -2.6% | ||
| Q2 24 | -42.5% | -0.7% | ||
| Q1 24 | -0.5% | -4.2% |
| Q4 25 | 1.5% | 17.5% | ||
| Q3 25 | 1.0% | 16.0% | ||
| Q2 25 | 1.0% | 27.2% | ||
| Q1 25 | 0.8% | 31.8% | ||
| Q4 24 | 1.3% | 29.0% | ||
| Q3 24 | 0.1% | 20.8% | ||
| Q2 24 | 0.3% | 19.2% | ||
| Q1 24 | 0.4% | 20.5% |
| Q4 25 | -1.55× | — | ||
| Q3 25 | 0.04× | 2.98× | ||
| Q2 25 | -0.67× | 4.41× | ||
| Q1 25 | -0.25× | 11.71× | ||
| Q4 24 | -0.41× | — | ||
| Q3 24 | 0.48× | 2.53× | ||
| Q2 24 | — | 2.63× | ||
| Q1 24 | -0.01× | 2.69× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FTAI
| Aerospace Products | $355.5M | 54% |
| Other | $212.3M | 32% |
| Equipment Leasing Revenues | $49.2M | 7% |
| Maintenance | $43.4M | 7% |
| Manufactured Product Other | $1.6M | 0% |
PLAY
| Game Play Credit Usage | $273.1M | 61% |
| Food And Nonalcoholic Beverages | $115.1M | 26% |
| Alcoholic Beverage | $53.7M | 12% |
| Other Entertainment | $6.3M | 1% |
| Gift Card Revenue | $3.5M | 1% |
