vs
Side-by-side financial comparison of First Watch Restaurant Group, Inc. (FWRG) and MALIBU BOATS, INC. (MBUU). Click either name above to swap in a different company.
First Watch Restaurant Group, Inc. is the larger business by last-quarter revenue ($316.4M vs $188.6M, roughly 1.7× MALIBU BOATS, INC.). On growth, First Watch Restaurant Group, Inc. posted the faster year-over-year revenue change (20.2% vs -5.8%). MALIBU BOATS, INC. produced more free cash flow last quarter ($8.2M vs $-18.3M). Over the past eight quarters, First Watch Restaurant Group, Inc.'s revenue compounded faster (14.2% CAGR vs -3.7%).
Ruby Tuesday Inc. is an American multinational foodservice retailer that owns, operates, and franchises Ruby Tuesday restaurants. The concept was started in 1972 by Samuel E. (Sandy) Beall III.
Malibu Boats is an American manufacturer of recreational boats, founded in Merced, California in 1982, and currently headquartered in Loudon, Tennessee with additional production facilities in New South Wales, Australia. Malibu is "the world's largest manufacturer of watersports towboats", used both recreationally and in water skiing and wakeboarding events.
FWRG vs MBUU — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $316.4M | $188.6M |
| Net Profit | — | $-2.5M |
| Gross Margin | — | 13.3% |
| Operating Margin | 2.9% | -1.9% |
| Net Margin | — | -1.3% |
| Revenue YoY | 20.2% | -5.8% |
| Net Profit YoY | — | -204.2% |
| EPS (diluted) | $0.24 | $-0.13 |
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 | $316.4M | $188.6M | ||
| Q3 25 | $316.0M | $194.7M | ||
| Q2 25 | $307.9M | $207.0M | ||
| Q1 25 | $282.2M | $228.7M | ||
| Q4 24 | $263.3M | $200.3M | ||
| Q3 24 | $251.6M | $171.6M | ||
| Q2 24 | $258.6M | $158.7M | ||
| Q1 24 | $242.4M | $203.4M |
| Q4 25 | — | $-2.5M | ||
| Q3 25 | $3.0M | $-702.0K | ||
| Q2 25 | $2.1M | $4.7M | ||
| Q1 25 | $-829.0K | $12.9M | ||
| Q4 24 | — | $2.4M | ||
| Q3 24 | $2.1M | $-5.0M | ||
| Q2 24 | $8.9M | $-19.2M | ||
| Q1 24 | $7.2M | $-66.8M |
| Q4 25 | — | 13.3% | ||
| Q3 25 | — | 14.3% | ||
| Q2 25 | — | 15.8% | ||
| Q1 25 | — | 20.0% | ||
| Q4 24 | — | 18.7% | ||
| Q3 24 | — | 16.4% | ||
| Q2 24 | — | 7.9% | ||
| Q1 24 | — | 19.8% |
| Q4 25 | 2.9% | -1.9% | ||
| Q3 25 | 3.2% | -0.4% | ||
| Q2 25 | 2.4% | 3.3% | ||
| Q1 25 | 0.4% | 7.6% | ||
| Q4 24 | 1.5% | 1.6% | ||
| Q3 24 | 2.5% | -3.3% | ||
| Q2 24 | 6.4% | -15.4% | ||
| Q1 24 | 5.1% | -36.8% |
| Q4 25 | — | -1.3% | ||
| Q3 25 | 0.9% | -0.4% | ||
| Q2 25 | 0.7% | 2.3% | ||
| Q1 25 | -0.3% | 5.6% | ||
| Q4 24 | — | 1.2% | ||
| Q3 24 | 0.8% | -2.9% | ||
| Q2 24 | 3.4% | -12.1% | ||
| Q1 24 | 3.0% | -32.9% |
| Q4 25 | $0.24 | $-0.13 | ||
| Q3 25 | $0.05 | $-0.04 | ||
| Q2 25 | $0.03 | $0.23 | ||
| Q1 25 | $-0.01 | $0.66 | ||
| Q4 24 | $0.01 | $0.12 | ||
| Q3 24 | $0.03 | $-0.25 | ||
| Q2 24 | $0.14 | $-0.93 | ||
| Q1 24 | $0.12 | $-3.28 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $21.2M | $28.2M |
| Total DebtLower is stronger | $269.1M | $20.0M |
| Stockholders' EquityBook value | $626.3M | $495.0M |
| Total Assets | $1.7B | $715.7M |
| Debt / EquityLower = less leverage | 0.43× | 0.04× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $21.2M | $28.2M | ||
| Q3 25 | $20.7M | $44.1M | ||
| Q2 25 | $19.2M | $37.0M | ||
| Q1 25 | $18.6M | $38.7M | ||
| Q4 24 | $33.3M | $35.1M | ||
| Q3 24 | $51.1M | $27.7M | ||
| Q2 24 | $45.1M | $26.9M | ||
| Q1 24 | $43.2M | $47.1M |
| Q4 25 | $269.1M | $20.0M | ||
| Q3 25 | $251.0M | $23.0M | ||
| Q2 25 | $250.0M | $18.0M | ||
| Q1 25 | $191.5M | $28.0M | ||
| Q4 24 | $189.0M | $23.0M | ||
| Q3 24 | $189.7M | $28.0M | ||
| Q2 24 | $192.1M | $0 | ||
| Q1 24 | $122.7M | $15.0M |
| Q4 25 | $626.3M | $495.0M | ||
| Q3 25 | $607.3M | $516.4M | ||
| Q2 25 | $601.3M | $515.5M | ||
| Q1 25 | $596.3M | $513.0M | ||
| Q4 24 | $595.4M | $509.8M | ||
| Q3 24 | $589.1M | $517.7M | ||
| Q2 24 | $585.8M | $530.0M | ||
| Q1 24 | $574.4M | $557.2M |
| Q4 25 | $1.7B | $715.7M | ||
| Q3 25 | $1.7B | $755.6M | ||
| Q2 25 | $1.7B | $734.6M | ||
| Q1 25 | $1.5B | $758.8M | ||
| Q4 24 | $1.5B | $738.7M | ||
| Q3 24 | $1.5B | $759.1M | ||
| Q2 24 | $1.4B | $739.6M | ||
| Q1 24 | $1.3B | $797.6M |
| Q4 25 | 0.43× | 0.04× | ||
| Q3 25 | 0.41× | 0.04× | ||
| Q2 25 | 0.42× | 0.03× | ||
| Q1 25 | 0.32× | 0.05× | ||
| Q4 24 | 0.32× | 0.05× | ||
| Q3 24 | 0.32× | 0.05× | ||
| Q2 24 | 0.33× | 0.00× | ||
| Q1 24 | 0.21× | 0.03× |
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 | $18.5M | $12.6M |
| Free Cash FlowOCF − Capex | $-18.3M | $8.2M |
| FCF MarginFCF / Revenue | -5.8% | 4.4% |
| Capex IntensityCapex / Revenue | 11.6% | 2.3% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-31.0M | $33.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $18.5M | $12.6M | ||
| Q3 25 | $47.9M | $6.5M | ||
| Q2 25 | $39.4M | $21.0M | ||
| Q1 25 | $20.1M | $15.5M | ||
| Q4 24 | $22.9M | $28.4M | ||
| Q3 24 | $35.9M | $-8.4M | ||
| Q2 24 | $31.9M | $16.3M | ||
| Q1 24 | $25.0M | $23.5M |
| Q4 25 | $-18.3M | $8.2M | ||
| Q3 25 | $5.5M | $2.2M | ||
| Q2 25 | $-1.7M | $14.1M | ||
| Q1 25 | $-16.4M | $8.8M | ||
| Q4 24 | $-17.7M | $22.8M | ||
| Q3 24 | $6.8M | $-17.0M | ||
| Q2 24 | $2.3M | $4.5M | ||
| Q1 24 | $-3.6M | $11.5M |
| Q4 25 | -5.8% | 4.4% | ||
| Q3 25 | 1.7% | 1.1% | ||
| Q2 25 | -0.5% | 6.8% | ||
| Q1 25 | -5.8% | 3.8% | ||
| Q4 24 | -6.7% | 11.4% | ||
| Q3 24 | 2.7% | -9.9% | ||
| Q2 24 | 0.9% | 2.8% | ||
| Q1 24 | -1.5% | 5.7% |
| Q4 25 | 11.6% | 2.3% | ||
| Q3 25 | 13.4% | 2.2% | ||
| Q2 25 | 13.4% | 3.4% | ||
| Q1 25 | 13.0% | 2.9% | ||
| Q4 24 | 15.4% | 2.8% | ||
| Q3 24 | 11.6% | 5.0% | ||
| Q2 24 | 11.5% | 7.5% | ||
| Q1 24 | 11.8% | 5.9% |
| Q4 25 | — | — | ||
| Q3 25 | 16.01× | — | ||
| Q2 25 | 18.72× | 4.50× | ||
| Q1 25 | — | 1.20× | ||
| Q4 24 | — | 12.02× | ||
| Q3 24 | 16.98× | — | ||
| Q2 24 | 3.59× | — | ||
| Q1 24 | 3.46× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FWRG
| In Restaurant Dining Sales | $254.1M | 80% |
| Third Party Delivery Sales | $38.6M | 12% |
| Take Out Sales | $21.3M | 7% |
| Royalty And System Fund Contributions | $2.3M | 1% |
MBUU
| Boatand Trailer Sales | $68.1M | 36% |
| Saltwater Fishing | $65.3M | 35% |
| Cobalt | $52.6M | 28% |
| Part And Other Sales | $2.6M | 1% |
