vs
Side-by-side financial comparison of Grocery Outlet Holding Corp. (GO) and MSC INDUSTRIAL DIRECT CO INC (MSM). Click either name above to swap in a different company.
Grocery Outlet Holding Corp. is the larger business by last-quarter revenue ($1.2B vs $965.7M, roughly 1.3× MSC INDUSTRIAL DIRECT CO INC). MSC INDUSTRIAL DIRECT CO INC runs the higher net margin — 5.4% vs -18.5%, a 23.9% gap on every dollar of revenue. On growth, Grocery Outlet Holding Corp. posted the faster year-over-year revenue change (10.7% vs 4.0%). Over the past eight quarters, Grocery Outlet Holding Corp.'s revenue compounded faster (8.3% CAGR vs -3.4%).
Grocery Outlet Holding Corp. is an American discount closeout retailer consisting exclusively of supermarket locations that offer discounted, overstocked, and closeout products from name-brand and private-label suppliers. The company has stores in California, Oregon, Washington, Idaho, Nevada, Maryland, Pennsylvania, New Jersey, Ohio, and Delaware.
MSC Industrial Direct Co., Inc (MSC), through its subsidiaries, primarily MSC Industrial Supply Co., is one of the largest industrial equipment distributors in the United States, distributing more than 1.5 million metalworking and other industrial products.
GO vs MSM — Head-to-Head
Income Statement — Q1 FY2026 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.2B | $965.7M |
| Net Profit | $-224.9M | $51.8M |
| Gross Margin | 29.7% | 40.7% |
| Operating Margin | — | 7.9% |
| Net Margin | -18.5% | 5.4% |
| Revenue YoY | 10.7% | 4.0% |
| Net Profit YoY | -669.9% | 11.1% |
| EPS (diluted) | $-2.22 | $0.93 |
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.
| Q1 26 | $1.2B | — | ||
| Q4 25 | — | $965.7M | ||
| Q3 25 | $1.2B | $978.2M | ||
| Q2 25 | $1.2B | $971.1M | ||
| Q1 25 | $1.1B | — | ||
| Q4 24 | $1.1B | $928.5M | ||
| Q3 24 | $1.1B | — | ||
| Q2 24 | $1.1B | $979.4M |
| Q1 26 | $-224.9M | — | ||
| Q4 25 | — | $51.8M | ||
| Q3 25 | $11.6M | $56.5M | ||
| Q2 25 | $5.0M | $56.8M | ||
| Q1 25 | $-23.3M | — | ||
| Q4 24 | $2.3M | $46.6M | ||
| Q3 24 | $24.2M | — | ||
| Q2 24 | $14.0M | $71.7M |
| Q1 26 | 29.7% | — | ||
| Q4 25 | — | 40.7% | ||
| Q3 25 | 30.4% | 40.4% | ||
| Q2 25 | 30.6% | 41.0% | ||
| Q1 25 | 30.4% | — | ||
| Q4 24 | 29.5% | 40.7% | ||
| Q3 24 | 31.1% | — | ||
| Q2 24 | 30.9% | 40.9% |
| Q1 26 | — | — | ||
| Q4 25 | — | 7.9% | ||
| Q3 25 | 2.0% | 8.6% | ||
| Q2 25 | 1.1% | 8.5% | ||
| Q1 25 | -2.0% | — | ||
| Q4 24 | 1.0% | 7.8% | ||
| Q3 24 | 3.6% | — | ||
| Q2 24 | 2.3% | 10.9% |
| Q1 26 | -18.5% | — | ||
| Q4 25 | — | 5.4% | ||
| Q3 25 | 1.0% | 5.8% | ||
| Q2 25 | 0.4% | 5.9% | ||
| Q1 25 | -2.1% | — | ||
| Q4 24 | 0.2% | 5.0% | ||
| Q3 24 | 2.2% | — | ||
| Q2 24 | 1.2% | 7.3% |
| Q1 26 | $-2.22 | — | ||
| Q4 25 | — | $0.93 | ||
| Q3 25 | $0.12 | $1.02 | ||
| Q2 25 | $0.05 | $1.02 | ||
| Q1 25 | $-0.24 | — | ||
| Q4 24 | $0.03 | $0.83 | ||
| Q3 24 | $0.24 | — | ||
| Q2 24 | $0.14 | $1.27 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $69.6M | $40.3M |
| Total DebtLower is stronger | $15.0M | $214.1M |
| Stockholders' EquityBook value | $983.7M | $1.4B |
| Total Assets | $3.1B | $2.5B |
| Debt / EquityLower = less leverage | 0.02× | 0.16× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $69.6M | — | ||
| Q4 25 | — | $40.3M | ||
| Q3 25 | $52.1M | $56.2M | ||
| Q2 25 | $55.2M | $71.7M | ||
| Q1 25 | $50.9M | — | ||
| Q4 24 | $62.8M | $57.3M | ||
| Q3 24 | $68.7M | — | ||
| Q2 24 | $67.1M | $25.9M |
| Q1 26 | $15.0M | — | ||
| Q4 25 | — | $214.1M | ||
| Q3 25 | $500.3M | $168.8M | ||
| Q2 25 | $473.9M | $285.0M | ||
| Q1 25 | $475.7M | — | ||
| Q4 24 | $477.5M | $289.9M | ||
| Q3 24 | $429.3M | — | ||
| Q2 24 | $379.2M | $299.8M |
| Q1 26 | $983.7M | — | ||
| Q4 25 | — | $1.4B | ||
| Q3 25 | $1.2B | $1.4B | ||
| Q2 25 | $1.2B | $1.4B | ||
| Q1 25 | $1.2B | — | ||
| Q4 24 | $1.2B | $1.4B | ||
| Q3 24 | $1.2B | — | ||
| Q2 24 | $1.2B | $1.4B |
| Q1 26 | $3.1B | — | ||
| Q4 25 | — | $2.5B | ||
| Q3 25 | $3.4B | $2.5B | ||
| Q2 25 | $3.3B | $2.5B | ||
| Q1 25 | $3.3B | — | ||
| Q4 24 | $3.2B | $2.5B | ||
| Q3 24 | $3.1B | — | ||
| Q2 24 | $3.1B | $2.5B |
| Q1 26 | 0.02× | — | ||
| Q4 25 | — | 0.16× | ||
| Q3 25 | 0.42× | 0.12× | ||
| Q2 25 | 0.40× | 0.21× | ||
| Q1 25 | 0.40× | — | ||
| Q4 24 | 0.40× | 0.21× | ||
| Q3 24 | 0.35× | — | ||
| Q2 24 | 0.31× | 0.21× |
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 | $222.1M | $29.4M |
| Free Cash FlowOCF − Capex | — | $7.4M |
| FCF MarginFCF / Revenue | — | 0.8% |
| Capex IntensityCapex / Revenue | — | 2.3% |
| Cash ConversionOCF / Net Profit | — | 0.57× |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $222.1M | — | ||
| Q4 25 | — | $29.4M | ||
| Q3 25 | $17.3M | — | ||
| Q2 25 | $73.6M | $151.6M | ||
| Q1 25 | $58.9M | — | ||
| Q4 24 | $39.5M | $101.9M | ||
| Q3 24 | $23.0M | — | ||
| Q2 24 | $41.6M | $143.5M |
| Q1 26 | — | — | ||
| Q4 25 | — | $7.4M | ||
| Q3 25 | $-21.6M | — | ||
| Q2 25 | $14.4M | $100.7M | ||
| Q1 25 | $-1.5M | — | ||
| Q4 24 | $-19.6M | $81.7M | ||
| Q3 24 | $-19.3M | — | ||
| Q2 24 | $2.7M | $114.0M |
| Q1 26 | — | — | ||
| Q4 25 | — | 0.8% | ||
| Q3 25 | -1.8% | — | ||
| Q2 25 | 1.2% | 10.4% | ||
| Q1 25 | -0.1% | — | ||
| Q4 24 | -1.8% | 8.8% | ||
| Q3 24 | -1.7% | — | ||
| Q2 24 | 0.2% | 11.6% |
| Q1 26 | — | — | ||
| Q4 25 | — | 2.3% | ||
| Q3 25 | 3.3% | — | ||
| Q2 25 | 5.0% | 5.2% | ||
| Q1 25 | 5.4% | — | ||
| Q4 24 | 5.4% | 2.2% | ||
| Q3 24 | 3.8% | — | ||
| Q2 24 | 3.4% | 3.0% |
| Q1 26 | — | — | ||
| Q4 25 | — | 0.57× | ||
| Q3 25 | 1.49× | — | ||
| Q2 25 | 14.84× | 2.67× | ||
| Q1 25 | — | — | ||
| Q4 24 | 17.09× | 2.18× | ||
| Q3 24 | 0.95× | — | ||
| Q2 24 | 2.97× | 2.00× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
