vs
Side-by-side financial comparison of Hims & Hers Health, Inc. (HIMS) and Frontier Group Holdings, Inc. (ULCC). Click either name above to swap in a different company.
Frontier Group Holdings, Inc. is the larger business by last-quarter revenue ($997.0M vs $608.1M, roughly 1.6× Hims & Hers Health, Inc.). On growth, Hims & Hers Health, Inc. posted the faster year-over-year revenue change (3.8% vs -0.5%). Hims & Hers Health, Inc. produced more free cash flow last quarter ($53.0M vs $-113.0M). Over the past eight quarters, Hims & Hers Health, Inc.'s revenue compounded faster (38.8% CAGR vs 7.4%).
Hims & Hers Health, Inc. is an American telehealth company established in 2017. The company provides prescription medications, over-the-counter medications, and personal care products.
Frontier Communications Parent, Inc. is an American telecommunications company with a fiber-optic network and cloud-based services owned by Verizon. It was previously known as Citizens Utilities Co., Citizens Communications Co., and Frontier Communications Corp.
HIMS vs ULCC — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $608.1M | $997.0M |
| Net Profit | — | $53.0M |
| Gross Margin | 65.2% | — |
| Operating Margin | 21.9% | 4.9% |
| Net Margin | — | 5.3% |
| Revenue YoY | 3.8% | -0.5% |
| Net Profit YoY | — | -1.9% |
| EPS (diluted) | $-0.40 | $0.24 |
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 | $608.1M | — | ||
| Q4 25 | $617.8M | $997.0M | ||
| Q3 25 | $599.0M | $886.0M | ||
| Q2 25 | $544.8M | $929.0M | ||
| Q1 25 | $586.0M | $912.0M | ||
| Q4 24 | $481.1M | $1.0B | ||
| Q3 24 | $401.6M | $935.0M | ||
| Q2 24 | $315.6M | $973.0M |
| Q1 26 | — | — | ||
| Q4 25 | $20.6M | $53.0M | ||
| Q3 25 | $15.8M | $-77.0M | ||
| Q2 25 | $42.5M | $-70.0M | ||
| Q1 25 | $49.5M | $-43.0M | ||
| Q4 24 | $26.0M | $54.0M | ||
| Q3 24 | $75.6M | $26.0M | ||
| Q2 24 | $13.3M | $31.0M |
| Q1 26 | 65.2% | — | ||
| Q4 25 | 71.9% | — | ||
| Q3 25 | 73.8% | — | ||
| Q2 25 | 76.4% | — | ||
| Q1 25 | 73.5% | — | ||
| Q4 24 | 76.8% | — | ||
| Q3 24 | 79.2% | — | ||
| Q2 24 | 81.3% | — |
| Q1 26 | 21.9% | — | ||
| Q4 25 | 1.5% | 4.9% | ||
| Q3 25 | 2.0% | -8.7% | ||
| Q2 25 | 4.9% | -8.1% | ||
| Q1 25 | 9.9% | -5.0% | ||
| Q4 24 | 3.9% | 4.5% | ||
| Q3 24 | 5.6% | 2.0% | ||
| Q2 24 | 3.5% | 2.6% |
| Q1 26 | — | — | ||
| Q4 25 | 3.3% | 5.3% | ||
| Q3 25 | 2.6% | -8.7% | ||
| Q2 25 | 7.8% | -7.5% | ||
| Q1 25 | 8.4% | -4.7% | ||
| Q4 24 | 5.4% | 5.4% | ||
| Q3 24 | 18.8% | 2.8% | ||
| Q2 24 | 4.2% | 3.2% |
| Q1 26 | $-0.40 | — | ||
| Q4 25 | $0.08 | $0.24 | ||
| Q3 25 | $0.06 | $-0.34 | ||
| Q2 25 | $0.17 | $-0.31 | ||
| Q1 25 | $0.20 | $-0.19 | ||
| Q4 24 | $0.10 | $0.24 | ||
| Q3 24 | $0.32 | $0.11 | ||
| Q2 24 | $0.06 | $0.14 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $222.3M | $671.0M |
| Total DebtLower is stronger | — | $620.0M |
| Stockholders' EquityBook value | $446.2M | $491.0M |
| Total Assets | $2.3B | $7.2B |
| Debt / EquityLower = less leverage | — | 1.26× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $222.3M | — | ||
| Q4 25 | $228.6M | $671.0M | ||
| Q3 25 | $345.8M | $566.0M | ||
| Q2 25 | $1.1B | $563.0M | ||
| Q1 25 | $273.7M | $686.0M | ||
| Q4 24 | $220.6M | $740.0M | ||
| Q3 24 | $165.5M | $576.0M | ||
| Q2 24 | $129.3M | $658.0M |
| Q1 26 | — | — | ||
| Q4 25 | — | $620.0M | ||
| Q3 25 | — | $673.0M | ||
| Q2 25 | — | $565.0M | ||
| Q1 25 | — | $512.0M | ||
| Q4 24 | — | $507.0M | ||
| Q3 24 | — | $474.0M | ||
| Q2 24 | — | $455.0M |
| Q1 26 | $446.2M | — | ||
| Q4 25 | $540.9M | $491.0M | ||
| Q3 25 | $581.0M | $434.0M | ||
| Q2 25 | $562.7M | $506.0M | ||
| Q1 25 | $549.3M | $570.0M | ||
| Q4 24 | $476.7M | $604.0M | ||
| Q3 24 | $440.1M | $549.0M | ||
| Q2 24 | $362.0M | $520.0M |
| Q1 26 | $2.3B | — | ||
| Q4 25 | $2.2B | $7.2B | ||
| Q3 25 | $2.2B | $6.7B | ||
| Q2 25 | $1.9B | $6.5B | ||
| Q1 25 | $891.7M | $6.5B | ||
| Q4 24 | $707.5M | $6.2B | ||
| Q3 24 | $602.3M | $5.8B | ||
| Q2 24 | $480.5M | $5.7B |
| Q1 26 | — | — | ||
| Q4 25 | — | 1.26× | ||
| Q3 25 | — | 1.55× | ||
| Q2 25 | — | 1.12× | ||
| Q1 25 | — | 0.90× | ||
| Q4 24 | — | 0.84× | ||
| Q3 24 | — | 0.86× | ||
| Q2 24 | — | 0.88× |
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 | $89.4M | $-91.0M |
| Free Cash FlowOCF − Capex | $53.0M | $-113.0M |
| FCF MarginFCF / Revenue | 8.7% | -11.3% |
| Capex IntensityCapex / Revenue | — | 2.2% |
| Cash ConversionOCF / Net Profit | — | -1.72× |
| TTM Free Cash FlowTrailing 4 quarters | $60.3M | $-600.0M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $89.4M | — | ||
| Q4 25 | $61.3M | $-91.0M | ||
| Q3 25 | $148.7M | $-215.0M | ||
| Q2 25 | $-19.1M | $-133.0M | ||
| Q1 25 | $109.1M | $-86.0M | ||
| Q4 24 | $86.4M | $87.0M | ||
| Q3 24 | $85.3M | $-156.0M | ||
| Q2 24 | $53.6M | $9.0M |
| Q1 26 | $53.0M | — | ||
| Q4 25 | $-2.5M | $-113.0M | ||
| Q3 25 | $79.3M | $-217.0M | ||
| Q2 25 | $-69.5M | $-166.0M | ||
| Q1 25 | $50.1M | $-104.0M | ||
| Q4 24 | $59.5M | $73.0M | ||
| Q3 24 | $79.4M | $-170.0M | ||
| Q2 24 | $47.6M | $-22.0M |
| Q1 26 | 8.7% | — | ||
| Q4 25 | -0.4% | -11.3% | ||
| Q3 25 | 13.2% | -24.5% | ||
| Q2 25 | -12.8% | -17.9% | ||
| Q1 25 | 8.5% | -11.4% | ||
| Q4 24 | 12.4% | 7.3% | ||
| Q3 24 | 19.8% | -18.2% | ||
| Q2 24 | 15.1% | -2.3% |
| Q1 26 | — | — | ||
| Q4 25 | 10.3% | 2.2% | ||
| Q3 25 | 11.6% | 0.2% | ||
| Q2 25 | 9.3% | 3.6% | ||
| Q1 25 | 10.1% | 2.0% | ||
| Q4 24 | 5.6% | 1.4% | ||
| Q3 24 | 1.5% | 1.5% | ||
| Q2 24 | 1.9% | 3.2% |
| Q1 26 | — | — | ||
| Q4 25 | 2.98× | -1.72× | ||
| Q3 25 | 9.43× | — | ||
| Q2 25 | -0.45× | — | ||
| Q1 25 | 2.20× | — | ||
| Q4 24 | 3.32× | 1.61× | ||
| Q3 24 | 1.13× | -6.00× | ||
| Q2 24 | 4.03× | 0.29× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
HIMS
| United States Revenue | $529.9M | 87% |
| Rest of the World Revenue | $78.2M | 13% |
ULCC
| Aircraft Fare | $453.0M | 45% |
| Passenger Service Fees | $227.0M | 23% |
| Passenger Baggage | $177.0M | 18% |
| Passenger Seat Selection | $69.0M | 7% |
| Other Passenger Revenue | $36.0M | 4% |
| Other | $35.0M | 4% |
