vs
Side-by-side financial comparison of Hillman Solutions Corp. (HLMN) and LiveRamp Holdings, Inc. (RAMP). Click either name above to swap in a different company.
Hillman Solutions Corp. is the larger business by last-quarter revenue ($370.1M vs $212.2M, roughly 1.7× LiveRamp Holdings, Inc.). LiveRamp Holdings, Inc. runs the higher net margin — 18.8% vs -1.3%, a 20.1% gap on every dollar of revenue. On growth, LiveRamp Holdings, Inc. posted the faster year-over-year revenue change (8.6% vs 3.0%). Over the past eight quarters, LiveRamp Holdings, Inc.'s revenue compounded faster (11.1% CAGR vs -1.2%).
Hillman Solutions is an American hardware manufacturing, distribution and consumer fabrication services company.
LiveRamp Holdings, Inc., is an American SaaS company that offers a data connectivity platform whose services include data onboarding, the transfer of offline data online for marketing purposes.
HLMN vs RAMP — Head-to-Head
Income Statement — Q1 FY2026 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $370.1M | $212.2M |
| Net Profit | $-4.7M | $39.9M |
| Gross Margin | — | 71.9% |
| Operating Margin | 1.9% | 18.6% |
| Net Margin | -1.3% | 18.8% |
| Revenue YoY | 3.0% | 8.6% |
| Net Profit YoY | — | 255.7% |
| EPS (diluted) | $-0.02 | $0.62 |
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 | $370.1M | — | ||
| Q4 25 | $365.1M | $212.2M | ||
| Q3 25 | $424.9M | $199.8M | ||
| Q2 25 | $402.8M | $194.8M | ||
| Q1 25 | $359.3M | $188.7M | ||
| Q4 24 | $349.6M | $195.4M | ||
| Q3 24 | $393.3M | $185.5M | ||
| Q2 24 | $379.4M | $176.0M |
| Q1 26 | $-4.7M | — | ||
| Q4 25 | $1.6M | $39.9M | ||
| Q3 25 | $23.2M | $27.4M | ||
| Q2 25 | $15.8M | $7.7M | ||
| Q1 25 | $-317.0K | $-6.3M | ||
| Q4 24 | $-1.2M | $11.2M | ||
| Q3 24 | $7.4M | $1.7M | ||
| Q2 24 | $12.5M | $-7.5M |
| Q1 26 | — | — | ||
| Q4 25 | — | 71.9% | ||
| Q3 25 | — | 70.2% | ||
| Q2 25 | — | 70.1% | ||
| Q1 25 | — | 69.3% | ||
| Q4 24 | — | 71.9% | ||
| Q3 24 | — | 72.4% | ||
| Q2 24 | — | 70.6% |
| Q1 26 | 1.9% | — | ||
| Q4 25 | 4.6% | 18.6% | ||
| Q3 25 | 10.8% | 10.7% | ||
| Q2 25 | 9.0% | 3.7% | ||
| Q1 25 | 4.2% | -6.1% | ||
| Q4 24 | 4.0% | 7.5% | ||
| Q3 24 | 6.8% | 4.0% | ||
| Q2 24 | 8.3% | -3.0% |
| Q1 26 | -1.3% | — | ||
| Q4 25 | 0.4% | 18.8% | ||
| Q3 25 | 5.5% | 13.7% | ||
| Q2 25 | 3.9% | 4.0% | ||
| Q1 25 | -0.1% | -3.3% | ||
| Q4 24 | -0.3% | 5.7% | ||
| Q3 24 | 1.9% | 0.9% | ||
| Q2 24 | 3.3% | -4.3% |
| Q1 26 | $-0.02 | — | ||
| Q4 25 | $0.00 | $0.62 | ||
| Q3 25 | $0.12 | $0.42 | ||
| Q2 25 | $0.08 | $0.12 | ||
| Q1 25 | $0.00 | $-0.10 | ||
| Q4 24 | $-0.00 | $0.17 | ||
| Q3 24 | $0.04 | $0.03 | ||
| Q2 24 | $0.06 | $-0.11 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $27.7M | $403.4M |
| Total DebtLower is stronger | $714.1M | — |
| Stockholders' EquityBook value | $1.2B | $962.3M |
| Total Assets | $2.4B | $1.3B |
| Debt / EquityLower = less leverage | 0.59× | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $27.7M | — | ||
| Q4 25 | $27.3M | $403.4M | ||
| Q3 25 | $37.7M | $376.9M | ||
| Q2 25 | $34.2M | $371.1M | ||
| Q1 25 | $36.3M | $420.8M | ||
| Q4 24 | $44.5M | $384.3M | ||
| Q3 24 | $59.8M | $348.4M | ||
| Q2 24 | $54.0M | $342.7M |
| Q1 26 | $714.1M | — | ||
| Q4 25 | $668.3M | — | ||
| Q3 25 | $683.2M | — | ||
| Q2 25 | $683.1M | — | ||
| Q1 25 | $713.5M | — | ||
| Q4 24 | $691.7M | — | ||
| Q3 24 | $730.7M | — | ||
| Q2 24 | $732.1M | — |
| Q1 26 | $1.2B | — | ||
| Q4 25 | $1.2B | $962.3M | ||
| Q3 25 | $1.2B | $943.8M | ||
| Q2 25 | $1.2B | $947.8M | ||
| Q1 25 | $1.2B | $948.9M | ||
| Q4 24 | $1.2B | $957.7M | ||
| Q3 24 | $1.2B | $932.1M | ||
| Q2 24 | $1.2B | $951.9M |
| Q1 26 | $2.4B | — | ||
| Q4 25 | $2.4B | $1.3B | ||
| Q3 25 | $2.4B | $1.2B | ||
| Q2 25 | $2.4B | $1.2B | ||
| Q1 25 | $2.3B | $1.3B | ||
| Q4 24 | $2.3B | $1.3B | ||
| Q3 24 | $2.4B | $1.2B | ||
| Q2 24 | $2.4B | $1.2B |
| Q1 26 | 0.59× | — | ||
| Q4 25 | 0.54× | — | ||
| Q3 25 | 0.56× | — | ||
| Q2 25 | 0.57× | — | ||
| Q1 25 | 0.60× | — | ||
| Q4 24 | 0.59× | — | ||
| Q3 24 | 0.62× | — | ||
| Q2 24 | 0.62× | — |
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 | — | — |
| Free Cash FlowOCF − Capex | $-34.3M | — |
| FCF MarginFCF / Revenue | -9.3% | — |
| Capex IntensityCapex / Revenue | 4.0% | 0.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $22.1M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $30.9M | — | ||
| Q3 25 | $26.2M | $57.4M | ||
| Q2 25 | $48.7M | $-15.8M | ||
| Q1 25 | $-655.0K | — | ||
| Q4 24 | $43.1M | $45.1M | ||
| Q3 24 | $63.7M | $55.6M | ||
| Q2 24 | $64.8M | $-9.3M |
| Q1 26 | $-34.3M | — | ||
| Q4 25 | $16.1M | — | ||
| Q3 25 | $9.1M | $56.8M | ||
| Q2 25 | $31.2M | $-16.2M | ||
| Q1 25 | $-21.3M | — | ||
| Q4 24 | $22.1M | $44.8M | ||
| Q3 24 | $39.6M | $55.4M | ||
| Q2 24 | $42.5M | $-9.6M |
| Q1 26 | -9.3% | — | ||
| Q4 25 | 4.4% | — | ||
| Q3 25 | 2.1% | 28.4% | ||
| Q2 25 | 7.7% | -8.3% | ||
| Q1 25 | -5.9% | — | ||
| Q4 24 | 6.3% | 22.9% | ||
| Q3 24 | 10.1% | 29.8% | ||
| Q2 24 | 11.2% | -5.4% |
| Q1 26 | 4.0% | — | ||
| Q4 25 | 4.0% | 0.1% | ||
| Q3 25 | 4.0% | 0.3% | ||
| Q2 25 | 4.3% | 0.2% | ||
| Q1 25 | 5.7% | 0.2% | ||
| Q4 24 | 6.0% | 0.1% | ||
| Q3 24 | 6.1% | 0.1% | ||
| Q2 24 | 5.9% | 0.1% |
| Q1 26 | — | — | ||
| Q4 25 | 19.33× | — | ||
| Q3 25 | 1.13× | 2.09× | ||
| Q2 25 | 3.08× | -2.04× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 4.02× | ||
| Q3 24 | 8.57× | 32.10× | ||
| Q2 24 | 5.17× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
