vs
Side-by-side financial comparison of Genius Sports Ltd (GENI) and VAIL RESORTS INC (MTN). Click either name above to swap in a different company.
Genius Sports Ltd is the larger business by last-quarter revenue ($510.9M vs $271.0M, roughly 1.9× VAIL RESORTS INC). Genius Sports Ltd runs the higher net margin — -12.3% vs -68.9%, a 56.6% gap on every dollar of revenue. VAIL RESORTS INC produced more free cash flow last quarter ($244.3M vs $69.6M). Over the past eight quarters, Genius Sports Ltd's revenue compounded faster (129.2% CAGR vs -49.9%).
Genius Sports is a sports data and technology company that provides data management, video streaming and integrity services to sports leagues, bookmakers and media companies.
Vail Resorts, Inc. is an American mountain resort company headquartered in Broomfield, Colorado. The company is divided among divisions that own and operate 42 mountain resorts in four countries, along with hotels, lodging, condominiums, and golf courses that comprise property real estate holdings.
GENI vs MTN — Head-to-Head
Income Statement — Q4 2025 vs Q1 2026
| Metric | | |
|---|---|---|
| Revenue | $510.9M | $271.0M |
| Net Profit | $-63.0M | $-186.8M |
| Gross Margin | 25.2% | — |
| Operating Margin | -11.5% | -77.4% |
| Net Margin | -12.3% | -68.9% |
| Revenue YoY | — | 4.1% |
| Net Profit YoY | — | -8.1% |
| EPS (diluted) | — | $-5.20 |
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 | $510.9M | $271.0M | ||
| Q3 25 | $335.4M | $271.3M | ||
| Q2 25 | $215.2M | $1.3B | ||
| Q1 25 | $119.7M | $1.1B | ||
| Q4 24 | $413.0M | $260.3M | ||
| Q3 24 | $285.8M | $265.4M | ||
| Q2 24 | $184.1M | $1.3B | ||
| Q1 24 | $97.2M | $1.1B |
| Q4 25 | $-63.0M | $-186.8M | ||
| Q3 25 | — | $-185.5M | ||
| Q2 25 | $-47.3M | $392.8M | ||
| Q1 25 | $-25.5M | $245.5M | ||
| Q4 24 | $-85.5M | $-172.8M | ||
| Q3 24 | $-47.1M | $-175.4M | ||
| Q2 24 | $-35.5M | $362.0M | ||
| Q1 24 | $-25.2M | $219.3M |
| Q4 25 | 25.2% | — | ||
| Q3 25 | 24.2% | — | ||
| Q2 25 | 19.1% | — | ||
| Q1 25 | 10.7% | — | ||
| Q4 24 | 16.7% | — | ||
| Q3 24 | 20.5% | — | ||
| Q2 24 | 18.6% | — | ||
| Q1 24 | 9.8% | — |
| Q4 25 | -11.5% | -77.4% | ||
| Q3 25 | -15.3% | -75.1% | ||
| Q2 25 | -21.0% | 44.9% | ||
| Q1 25 | -20.3% | 33.8% | ||
| Q4 24 | -18.0% | -77.6% | ||
| Q3 24 | -13.9% | -74.9% | ||
| Q2 24 | -16.8% | 42.6% | ||
| Q1 24 | -23.7% | 32.5% |
| Q4 25 | -12.3% | -68.9% | ||
| Q3 25 | — | -68.4% | ||
| Q2 25 | -22.0% | 30.3% | ||
| Q1 25 | -21.3% | 21.6% | ||
| Q4 24 | -20.7% | -66.4% | ||
| Q3 24 | -16.5% | -66.1% | ||
| Q2 24 | -19.3% | 28.2% | ||
| Q1 24 | -25.9% | 20.3% |
| Q4 25 | — | $-5.20 | ||
| Q3 25 | — | $-4.96 | ||
| Q2 25 | — | $10.54 | ||
| Q1 25 | — | $6.56 | ||
| Q4 24 | — | $-4.61 | ||
| Q3 24 | — | $-4.63 | ||
| Q2 24 | — | $9.54 | ||
| Q1 24 | — | $5.76 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $280.6M | $581.5M |
| Total DebtLower is stronger | — | $2.6B |
| Stockholders' EquityBook value | $724.5M | $156.5M |
| Total Assets | $1.1B | $5.8B |
| Debt / EquityLower = less leverage | — | 16.51× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $280.6M | $581.5M | ||
| Q3 25 | $110.2M | $440.3M | ||
| Q2 25 | $110.2M | $467.0M | ||
| Q1 25 | $110.2M | $488.2M | ||
| Q4 24 | $100.3M | $403.8M | ||
| Q3 24 | $100.3M | $322.8M | ||
| Q2 24 | $100.3M | $705.4M | ||
| Q1 24 | $100.3M | $812.2M |
| Q4 25 | — | $2.6B | ||
| Q3 25 | — | $2.6B | ||
| Q2 25 | — | $2.1B | ||
| Q1 25 | — | $2.1B | ||
| Q4 24 | — | $2.7B | ||
| Q3 24 | — | $2.7B | ||
| Q2 24 | — | $2.7B | ||
| Q1 24 | — | $2.7B |
| Q4 25 | $724.5M | $156.5M | ||
| Q3 25 | $572.4M | $424.5M | ||
| Q2 25 | $572.4M | $895.4M | ||
| Q1 25 | $572.4M | $530.7M | ||
| Q4 24 | $573.0M | $444.1M | ||
| Q3 24 | $573.0M | $723.5M | ||
| Q2 24 | $573.0M | $1.0B | ||
| Q1 24 | $573.0M | $829.9M |
| Q4 25 | $1.1B | $5.8B | ||
| Q3 25 | $792.3M | $5.8B | ||
| Q2 25 | $792.3M | $5.8B | ||
| Q1 25 | $792.3M | $5.5B | ||
| Q4 24 | $775.7M | $5.6B | ||
| Q3 24 | $775.7M | $5.7B | ||
| Q2 24 | $775.7M | $5.8B | ||
| Q1 24 | $775.7M | $5.8B |
| Q4 25 | — | 16.51× | ||
| Q3 25 | — | 6.11× | ||
| Q2 25 | — | 2.35× | ||
| Q1 25 | — | 3.99× | ||
| Q4 24 | — | 6.10× | ||
| Q3 24 | — | 3.76× | ||
| Q2 24 | — | 2.69× | ||
| Q1 24 | — | 3.28× |
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 | $81.9M | $315.9M |
| Free Cash FlowOCF − Capex | $69.6M | $244.3M |
| FCF MarginFCF / Revenue | 13.6% | 90.1% |
| Capex IntensityCapex / Revenue | 2.4% | 26.4% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $33.5M | $352.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $81.9M | $315.9M | ||
| Q3 25 | $-4.8M | $-171.6M | ||
| Q2 25 | $-1.2M | $117.7M | ||
| Q1 25 | $-14.6M | $326.3M | ||
| Q4 24 | $14.9M | $282.4M | ||
| Q3 24 | $-9.2M | $-94.2M | ||
| Q2 24 | — | $109.9M | ||
| Q1 24 | — | $242.7M |
| Q4 25 | $69.6M | $244.3M | ||
| Q3 25 | $-14.2M | $-227.5M | ||
| Q2 25 | $-5.8M | $84.5M | ||
| Q1 25 | $-16.0M | $251.2M | ||
| Q4 24 | $11.3M | $211.4M | ||
| Q3 24 | $-11.6M | $-150.3M | ||
| Q2 24 | — | $85.0M | ||
| Q1 24 | — | $165.8M |
| Q4 25 | 13.6% | 90.1% | ||
| Q3 25 | -4.2% | -83.9% | ||
| Q2 25 | -2.7% | 6.5% | ||
| Q1 25 | -13.4% | 22.1% | ||
| Q4 24 | 2.7% | 81.2% | ||
| Q3 24 | -4.1% | -56.6% | ||
| Q2 24 | — | 6.6% | ||
| Q1 24 | — | 15.4% |
| Q4 25 | 2.4% | 26.4% | ||
| Q3 25 | 2.8% | 20.6% | ||
| Q2 25 | 2.1% | 2.6% | ||
| Q1 25 | 1.2% | 6.6% | ||
| Q4 24 | 0.9% | 27.3% | ||
| Q3 24 | 0.9% | 21.1% | ||
| Q2 24 | — | 1.9% | ||
| Q1 24 | — | 7.1% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 0.30× | ||
| Q1 25 | — | 1.33× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.30× | ||
| Q1 24 | — | 1.11× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
GENI
Segment breakdown not available.
MTN
| Dining | $84.6M | 31% |
| Lodgingrevenueexcludingpayrollcostreimbursements | $67.2M | 25% |
| Other Mountain Revenue | $55.1M | 20% |
| Managedcondominiumrooms | $26.1M | 10% |
| Owned Hotel Revenue | $12.7M | 5% |
| Other Lodging Revenue | $10.2M | 4% |
| Other | $5.9M | 2% |
| Transportation | $4.8M | 2% |
| Payrollcostreimbursements | $4.4M | 2% |
