vs
Side-by-side financial comparison of Kosmos Energy Ltd. (KOS) and MERCER INTERNATIONAL INC. (MERC). Click either name above to swap in a different company.
MERCER INTERNATIONAL INC. is the larger business by last-quarter revenue ($449.5M vs $294.6M, roughly 1.5× Kosmos Energy Ltd.). On growth, MERCER INTERNATIONAL INC. posted the faster year-over-year revenue change (-8.0% vs -25.9%). Over the past eight quarters, MERCER INTERNATIONAL INC.'s revenue compounded faster (-9.9% CAGR vs -16.5%).
Kosmos Energy is an American upstream oil company founded and based in Dallas, Texas. While previously incorporated in Bermuda, Kosmos has reincorporated in Delaware. The company holds production and development operations offshore Ghana, Equatorial Guinea, and Gulf of Mexico, while holding a development project offshore Mauritania and Senegal, and exploration licenses offshore Namibia, São Tomé and Príncipe and Suriname. It was previously involved in exploration offshore Morocco and Western ...
Mercer is an American consulting firm founded in 1945. It is one of the four operating subsidiaries of global professional services firm Marsh McLennan. Mercer is headquartered in New York City with offices in 43 countries and operations in 130 countries. The company primarily provides human resources and financial services consulting services to its clients.
KOS vs MERC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $294.6M | $449.5M |
| Net Profit | — | $-308.7M |
| Gross Margin | — | — |
| Operating Margin | -125.7% | -62.0% |
| Net Margin | — | -68.7% |
| Revenue YoY | -25.9% | -8.0% |
| Net Profit YoY | — | -1947.7% |
| EPS (diluted) | $-0.80 | $-4.61 |
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 | $294.6M | $449.5M | ||
| Q3 25 | $311.0M | $458.1M | ||
| Q2 25 | $392.6M | $453.5M | ||
| Q1 25 | $290.1M | $507.0M | ||
| Q4 24 | $397.6M | $488.4M | ||
| Q3 24 | $407.8M | $502.1M | ||
| Q2 24 | $447.8M | $499.4M | ||
| Q1 24 | $422.3M | $553.4M |
| Q4 25 | — | $-308.7M | ||
| Q3 25 | $-124.3M | $-80.8M | ||
| Q2 25 | $-87.7M | $-86.1M | ||
| Q1 25 | $-110.6M | $-22.3M | ||
| Q4 24 | — | $16.7M | ||
| Q3 24 | $45.0M | $-17.6M | ||
| Q2 24 | $59.8M | $-67.6M | ||
| Q1 24 | $91.7M | $-16.7M |
| Q4 25 | -125.7% | -62.0% | ||
| Q3 25 | -34.2% | -14.8% | ||
| Q2 25 | -16.2% | -12.9% | ||
| Q1 25 | -32.4% | 1.3% | ||
| Q4 24 | -8.5% | 10.3% | ||
| Q3 24 | 26.1% | 1.8% | ||
| Q2 24 | 30.2% | -8.8% | ||
| Q1 24 | 33.6% | -0.1% |
| Q4 25 | — | -68.7% | ||
| Q3 25 | -40.0% | -17.6% | ||
| Q2 25 | -22.3% | -19.0% | ||
| Q1 25 | -38.1% | -4.4% | ||
| Q4 24 | — | 3.4% | ||
| Q3 24 | 11.0% | -3.5% | ||
| Q2 24 | 13.3% | -13.5% | ||
| Q1 24 | 21.7% | -3.0% |
| Q4 25 | $-0.80 | $-4.61 | ||
| Q3 25 | $-0.26 | $-1.21 | ||
| Q2 25 | $-0.18 | $-1.29 | ||
| Q1 25 | $-0.23 | $-0.33 | ||
| Q4 24 | $0.00 | $0.25 | ||
| Q3 24 | $0.09 | $-0.26 | ||
| Q2 24 | $0.12 | $-1.01 | ||
| Q1 24 | $0.19 | $-0.25 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $91.5M | $186.8M |
| Total DebtLower is stronger | $3.1B | $1.6B |
| Stockholders' EquityBook value | $528.6M | $68.1M |
| Total Assets | $4.7B | $2.0B |
| Debt / EquityLower = less leverage | 5.78× | 23.58× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $91.5M | $186.8M | ||
| Q3 25 | $64.0M | $98.1M | ||
| Q2 25 | $51.7M | $146.5M | ||
| Q1 25 | $49.8M | $181.5M | ||
| Q4 24 | $85.0M | $184.9M | ||
| Q3 24 | $51.6M | $239.0M | ||
| Q2 24 | $173.8M | $263.2M | ||
| Q1 24 | $254.3M | $274.3M |
| Q4 25 | $3.1B | $1.6B | ||
| Q3 25 | $3.0B | $1.5B | ||
| Q2 25 | $2.9B | $1.5B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | $2.7B | $1.5B | ||
| Q3 24 | — | $1.6B | ||
| Q2 24 | — | $1.6B | ||
| Q1 24 | — | $1.6B |
| Q4 25 | $528.6M | $68.1M | ||
| Q3 25 | $898.8M | $359.5M | ||
| Q2 25 | $1.0B | $446.5M | ||
| Q1 25 | $1.1B | $437.4M | ||
| Q4 24 | $1.2B | $429.8M | ||
| Q3 24 | $1.2B | $516.8M | ||
| Q2 24 | $1.1B | $487.7M | ||
| Q1 24 | $1.1B | $573.6M |
| Q4 25 | $4.7B | $2.0B | ||
| Q3 25 | $5.1B | $2.3B | ||
| Q2 25 | $5.2B | $2.4B | ||
| Q1 25 | $5.3B | $2.3B | ||
| Q4 24 | $5.3B | $2.3B | ||
| Q3 24 | $5.5B | $2.5B | ||
| Q2 24 | $5.4B | $2.5B | ||
| Q1 24 | $5.4B | $2.6B |
| Q4 25 | 5.78× | 23.58× | ||
| Q3 25 | 3.31× | 4.30× | ||
| Q2 25 | 2.80× | 3.42× | ||
| Q1 25 | — | 3.44× | ||
| Q4 24 | 2.29× | 3.43× | ||
| Q3 24 | — | 3.09× | ||
| Q2 24 | — | 3.22× | ||
| Q1 24 | — | 2.82× |
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 | $35.3M | $46.2M |
| Free Cash FlowOCF − Capex | — | $32.0M |
| FCF MarginFCF / Revenue | — | 7.1% |
| Capex IntensityCapex / Revenue | — | 3.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-80.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $35.3M | $46.2M | ||
| Q3 25 | $-27.6M | $-30.1M | ||
| Q2 25 | $127.2M | $-4.5M | ||
| Q1 25 | $-888.0K | $-3.0M | ||
| Q4 24 | $175.7M | $71.2M | ||
| Q3 24 | $6.3M | $-13.9M | ||
| Q2 24 | $223.7M | $62.2M | ||
| Q1 24 | $272.6M | $-29.2M |
| Q4 25 | — | $32.0M | ||
| Q3 25 | — | $-60.1M | ||
| Q2 25 | — | $-28.9M | ||
| Q1 25 | — | $-23.1M | ||
| Q4 24 | — | $50.4M | ||
| Q3 24 | — | $-41.2M | ||
| Q2 24 | — | $44.3M | ||
| Q1 24 | — | $-47.7M |
| Q4 25 | — | 7.1% | ||
| Q3 25 | — | -13.1% | ||
| Q2 25 | — | -6.4% | ||
| Q1 25 | — | -4.6% | ||
| Q4 24 | — | 10.3% | ||
| Q3 24 | — | -8.2% | ||
| Q2 24 | — | 8.9% | ||
| Q1 24 | — | -8.6% |
| Q4 25 | — | 3.1% | ||
| Q3 25 | — | 6.6% | ||
| Q2 25 | — | 5.4% | ||
| Q1 25 | — | 4.0% | ||
| Q4 24 | — | 4.2% | ||
| Q3 24 | — | 5.4% | ||
| Q2 24 | — | 3.6% | ||
| Q1 24 | — | 3.3% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 4.26× | ||
| Q3 24 | 0.14× | — | ||
| Q2 24 | 3.74× | — | ||
| Q1 24 | 2.97× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
KOS
| Ghana Segment | $134.6M | 46% |
| Gulf Of America | $80.7M | 27% |
| Mauritania And Senegal | $54.9M | 19% |
| Equatorial Guinea Segment | $24.3M | 8% |
MERC
| Other | $215.3M | 48% |
| Solid Wood | $110.2M | 25% |
| Lumber | $54.9M | 12% |
| Pallets | $23.7M | 5% |
| Energyandchemicals | $18.7M | 4% |
| Manufactured Products | $14.1M | 3% |
| Biofuels | $10.0M | 2% |
| Wood Residuals | $2.6M | 1% |
