vs
Side-by-side financial comparison of GDS Holdings Ltd (GDS) and GRIFFON CORP (GFF). Click either name above to swap in a different company.
GRIFFON CORP is the larger business by last-quarter revenue ($649.1M vs $405.6M, roughly 1.6× GDS Holdings Ltd). GRIFFON CORP runs the higher net margin — 9.9% vs -0.1%, a 10.0% gap on every dollar of revenue. GRIFFON CORP produced more free cash flow last quarter ($99.3M vs $-96.3M).
Amadeus IT Group, S.A. is a major Spanish multinational technology company that provides software for the global travel and tourism industry. It is the world's leading provider of travel technology that focus on developing software for airlines, hotels, travel agencies, and other travel-related businesses.
Griffon Corporation is a multinational conglomerate headquartered in New York City. It operates as a diversified management and holding company. The company has four subsidiaries: Ames True Temper, ClosetMaid, Clopay Building Products, and CornellCookson. Griffon has been publicly traded since 1961 and is listed on the New York Stock Exchange as a component stock of the S&P SmallCap 600, S&P Composite 1500, and Russell 2000 indices.
GDS vs GFF — Head-to-Head
Income Statement — Q3 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $405.6M | $649.1M |
| Net Profit | $-373.0K | $64.4M |
| Gross Margin | 22.1% | 41.1% |
| Operating Margin | — | 17.5% |
| Net Margin | -0.1% | 9.9% |
| Revenue YoY | — | 2.6% |
| Net Profit YoY | — | -9.1% |
| EPS (diluted) | — | $1.41 |
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 | — | $649.1M | ||
| Q3 25 | $405.6M | $662.2M | ||
| Q2 25 | $404.9M | $613.6M | ||
| Q1 25 | $375.3M | $611.7M | ||
| Q4 24 | — | $632.4M | ||
| Q3 24 | $422.6M | $659.7M | ||
| Q2 24 | $388.9M | $647.8M | ||
| Q1 24 | $363.9M | $672.9M |
| Q4 25 | — | $64.4M | ||
| Q3 25 | $-373.0K | $43.6M | ||
| Q2 25 | $-240.0K | $-120.1M | ||
| Q1 25 | $-145.0K | $56.8M | ||
| Q4 24 | — | $70.9M | ||
| Q3 24 | $-32.9M | $62.5M | ||
| Q2 24 | $-31.9M | $41.1M | ||
| Q1 24 | $-47.8M | $64.1M |
| Q4 25 | — | 41.1% | ||
| Q3 25 | 22.1% | 41.7% | ||
| Q2 25 | 23.8% | 43.2% | ||
| Q1 25 | 23.7% | 41.2% | ||
| Q4 24 | — | 41.8% | ||
| Q3 24 | 22.2% | 39.9% | ||
| Q2 24 | 22.6% | 38.5% | ||
| Q1 24 | 21.8% | 40.2% |
| Q4 25 | — | 17.5% | ||
| Q3 25 | — | 18.0% | ||
| Q2 25 | — | -20.5% | ||
| Q1 25 | — | 16.5% | ||
| Q4 24 | — | 17.7% | ||
| Q3 24 | 10.8% | 16.9% | ||
| Q2 24 | 11.2% | 13.8% | ||
| Q1 24 | 8.3% | 16.9% |
| Q4 25 | — | 9.9% | ||
| Q3 25 | -0.1% | 6.6% | ||
| Q2 25 | -0.1% | -19.6% | ||
| Q1 25 | -0.0% | 9.3% | ||
| Q4 24 | — | 11.2% | ||
| Q3 24 | -7.8% | 9.5% | ||
| Q2 24 | -8.2% | 6.3% | ||
| Q1 24 | -13.1% | 9.5% |
| Q4 25 | — | $1.41 | ||
| Q3 25 | — | $1.04 | ||
| Q2 25 | — | $-2.65 | ||
| Q1 25 | — | $1.21 | ||
| Q4 24 | — | $1.49 | ||
| Q3 24 | — | $1.29 | ||
| Q2 24 | — | $0.84 | ||
| Q1 24 | — | $1.28 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $95.3M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $3.6B | $108.9M |
| Total Assets | $11.0B | $2.1B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $95.3M | ||
| Q3 25 | — | $99.0M | ||
| Q2 25 | — | $107.3M | ||
| Q1 25 | — | $127.8M | ||
| Q4 24 | — | $152.0M | ||
| Q3 24 | — | $114.4M | ||
| Q2 24 | — | $133.5M | ||
| Q1 24 | — | $123.0M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $1.5B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | $1.5B | ||
| Q2 24 | — | $1.5B | ||
| Q1 24 | — | $1.6B |
| Q4 25 | — | $108.9M | ||
| Q3 25 | $3.6B | $74.0M | ||
| Q2 25 | $3.4B | $63.9M | ||
| Q1 25 | $3.2B | $214.7M | ||
| Q4 24 | — | $227.8M | ||
| Q3 24 | $2.7B | $224.9M | ||
| Q2 24 | $2.6B | $223.5M | ||
| Q1 24 | $2.6B | $202.2M |
| Q4 25 | — | $2.1B | ||
| Q3 25 | $11.0B | $2.1B | ||
| Q2 25 | $11.1B | $2.1B | ||
| Q1 25 | $10.1B | $2.3B | ||
| Q4 24 | — | $2.3B | ||
| Q3 24 | $11.7B | $2.4B | ||
| Q2 24 | $10.9B | $2.4B | ||
| Q1 24 | $10.5B | $2.4B |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 22.71× | ||
| Q1 25 | — | 7.16× | ||
| Q4 24 | — | 6.48× | ||
| Q3 24 | — | 6.78× | ||
| Q2 24 | — | 6.74× | ||
| Q1 24 | — | 7.84× |
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 | $103.5M | $107.0M |
| Free Cash FlowOCF − Capex | $-96.3M | $99.3M |
| FCF MarginFCF / Revenue | -23.7% | 15.3% |
| Capex IntensityCapex / Revenue | 49.2% | 1.2% |
| Cash ConversionOCF / Net Profit | — | 1.66× |
| TTM Free Cash FlowTrailing 4 quarters | — | $278.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $107.0M | ||
| Q3 25 | $103.5M | $75.0M | ||
| Q2 25 | $120.8M | $123.1M | ||
| Q1 25 | — | $16.5M | ||
| Q4 24 | — | $142.9M | ||
| Q3 24 | $91.4M | $72.1M | ||
| Q2 24 | — | $122.1M | ||
| Q1 24 | — | $39.8M |
| Q4 25 | — | $99.3M | ||
| Q3 25 | $-96.3M | $62.4M | ||
| Q2 25 | $-55.8M | $114.4M | ||
| Q1 25 | — | $2.8M | ||
| Q4 24 | — | $125.5M | ||
| Q3 24 | $-321.7M | $51.6M | ||
| Q2 24 | — | $107.5M | ||
| Q1 24 | — | $20.8M |
| Q4 25 | — | 15.3% | ||
| Q3 25 | -23.7% | 9.4% | ||
| Q2 25 | -13.8% | 18.6% | ||
| Q1 25 | — | 0.5% | ||
| Q4 24 | — | 19.8% | ||
| Q3 24 | -76.1% | 7.8% | ||
| Q2 24 | — | 16.6% | ||
| Q1 24 | — | 3.1% |
| Q4 25 | — | 1.2% | ||
| Q3 25 | 49.2% | 1.9% | ||
| Q2 25 | 43.6% | 1.4% | ||
| Q1 25 | — | 2.2% | ||
| Q4 24 | — | 2.8% | ||
| Q3 24 | 97.7% | 3.1% | ||
| Q2 24 | — | 2.2% | ||
| Q1 24 | — | 2.8% |
| Q4 25 | — | 1.66× | ||
| Q3 25 | — | 1.72× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.29× | ||
| Q4 24 | — | 2.02× | ||
| Q3 24 | — | 1.15× | ||
| Q2 24 | — | 2.97× | ||
| Q1 24 | — | 0.62× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
GDS
| Service revenue | $405.5M | 100% |
| Equipment sales | $2.8M | 1% |
GFF
| Consumer And Professional Products | $241.1M | 37% |
| Residential Repairand Remodel | $202.1M | 31% |
| International Excluding North America | $97.8M | 15% |
| Retail | $47.3M | 7% |
| Residential New Construction | $32.5M | 5% |
| Other | $14.2M | 2% |
| Industrial | $14.1M | 2% |
