vs
Side-by-side financial comparison of KILROY REALTY CORP (KRC) and SPORTSMAN'S WAREHOUSE HOLDINGS, INC. (SPWH). Click either name above to swap in a different company.
SPORTSMAN'S WAREHOUSE HOLDINGS, INC. is the larger business by last-quarter revenue ($331.3M vs $272.2M, roughly 1.2× KILROY REALTY CORP). KILROY REALTY CORP runs the higher net margin — 6.3% vs 0.0%, a 6.3% gap on every dollar of revenue. On growth, SPORTSMAN'S WAREHOUSE HOLDINGS, INC. posted the faster year-over-year revenue change (2.2% vs -5.0%). KILROY REALTY CORP produced more free cash flow last quarter ($450.3M vs $8.7M). Over the past eight quarters, KILROY REALTY CORP's revenue compounded faster (-1.2% CAGR vs -5.4%).
Kilroy Realty Corp is a leading U.S. real estate investment trust that develops, owns, and operates premium office, life science, and mixed-use properties primarily across high-growth West Coast markets including Los Angeles, San Francisco, Seattle, and San Diego. It serves tenants across the technology, life sciences, media, and creative sectors, with a core focus on delivering sustainable, future-ready workspaces tailored to modern business needs.
Sportsman's Warehouse is an American outdoor sporting goods retailer which operates in 29 states across the United States. Sportsman's Warehouse sells apparel, footwear, and gear which caters to sportsmen and sportswomen with interests in hunting, shooting, reloading, camping, fishing, and other outdoor recreational activities.
KRC vs SPWH — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $272.2M | $331.3M |
| Net Profit | $17.1M | $8.0K |
| Gross Margin | — | 32.8% |
| Operating Margin | — | 1.3% |
| Net Margin | 6.3% | 0.0% |
| Revenue YoY | -5.0% | 2.2% |
| Net Profit YoY | -73.7% | -97.8% |
| EPS (diluted) | $0.11 | $0.00 |
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 | $272.2M | $331.3M | ||
| Q3 25 | $279.7M | $293.9M | ||
| Q2 25 | $289.9M | $249.1M | ||
| Q1 25 | $270.8M | $340.4M | ||
| Q4 24 | $286.4M | $324.3M | ||
| Q3 24 | $289.9M | $288.7M | ||
| Q2 24 | $280.7M | $244.2M | ||
| Q1 24 | $278.6M | $370.4M |
| Q4 25 | $17.1M | $8.0K | ||
| Q3 25 | $162.3M | $-7.1M | ||
| Q2 25 | $79.6M | $-21.3M | ||
| Q1 25 | $43.7M | $-8.7M | ||
| Q4 24 | $65.0M | $-364.0K | ||
| Q3 24 | $57.7M | $-5.9M | ||
| Q2 24 | $54.5M | $-18.1M | ||
| Q1 24 | $55.7M | $-8.7M |
| Q4 25 | — | 32.8% | ||
| Q3 25 | — | 32.0% | ||
| Q2 25 | — | 30.4% | ||
| Q1 25 | — | 30.4% | ||
| Q4 24 | — | 31.8% | ||
| Q3 24 | — | 31.2% | ||
| Q2 24 | — | 30.2% | ||
| Q1 24 | — | 26.8% |
| Q4 25 | — | 1.3% | ||
| Q3 25 | — | -1.1% | ||
| Q2 25 | — | -7.9% | ||
| Q1 25 | — | 1.1% | ||
| Q4 24 | — | 1.0% | ||
| Q3 24 | — | -1.5% | ||
| Q2 24 | — | -8.4% | ||
| Q1 24 | — | -2.1% |
| Q4 25 | 6.3% | 0.0% | ||
| Q3 25 | 58.0% | -2.4% | ||
| Q2 25 | 27.4% | -8.5% | ||
| Q1 25 | 16.1% | -2.6% | ||
| Q4 24 | 22.7% | -0.1% | ||
| Q3 24 | 19.9% | -2.0% | ||
| Q2 24 | 19.4% | -7.4% | ||
| Q1 24 | 20.0% | -2.4% |
| Q4 25 | $0.11 | $0.00 | ||
| Q3 25 | $1.31 | $-0.18 | ||
| Q2 25 | $0.57 | $-0.56 | ||
| Q1 25 | $0.33 | $-0.22 | ||
| Q4 24 | $0.50 | $-0.01 | ||
| Q3 24 | $0.44 | $-0.16 | ||
| Q2 24 | $0.41 | $-0.48 | ||
| Q1 24 | $0.42 | $-0.22 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $179.3M | $2.2M |
| Total DebtLower is stronger | — | $44.0M |
| Stockholders' EquityBook value | $5.4B | $209.5M |
| Total Assets | $10.9B | $913.9M |
| Debt / EquityLower = less leverage | — | 0.21× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $179.3M | $2.2M | ||
| Q3 25 | $372.4M | $1.8M | ||
| Q2 25 | $193.1M | $3.6M | ||
| Q1 25 | $146.7M | $2.8M | ||
| Q4 24 | $165.7M | $2.7M | ||
| Q3 24 | $625.4M | $2.6M | ||
| Q2 24 | $835.9M | $2.2M | ||
| Q1 24 | $855.0M | $3.1M |
| Q4 25 | — | $44.0M | ||
| Q3 25 | — | $43.9M | ||
| Q2 25 | — | $24.1M | ||
| Q1 25 | — | $24.1M | ||
| Q4 24 | — | $24.0M | ||
| Q3 24 | — | $24.0M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $5.4B | $209.5M | ||
| Q3 25 | $5.5B | $208.9M | ||
| Q2 25 | $5.4B | $215.1M | ||
| Q1 25 | $5.4B | $235.7M | ||
| Q4 24 | $5.4B | $243.6M | ||
| Q3 24 | $5.4B | $243.0M | ||
| Q2 24 | $5.4B | $247.5M | ||
| Q1 24 | $5.4B | $264.6M |
| Q4 25 | $10.9B | $913.9M | ||
| Q3 25 | $11.0B | $948.9M | ||
| Q2 25 | $10.9B | $929.7M | ||
| Q1 25 | $10.9B | $852.1M | ||
| Q4 24 | $10.9B | $967.7M | ||
| Q3 24 | $11.4B | $901.9M | ||
| Q2 24 | $11.5B | $930.4M | ||
| Q1 24 | $11.6B | $886.2M |
| Q4 25 | — | 0.21× | ||
| Q3 25 | — | 0.21× | ||
| Q2 25 | — | 0.11× | ||
| Q1 25 | — | 0.10× | ||
| Q4 24 | — | 0.10× | ||
| Q3 24 | — | 0.10× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $566.3M | $16.3M |
| Free Cash FlowOCF − Capex | $450.3M | $8.7M |
| FCF MarginFCF / Revenue | 165.4% | 2.6% |
| Capex IntensityCapex / Revenue | 42.6% | 2.3% |
| Cash ConversionOCF / Net Profit | 33.10× | 2038.00× |
| TTM Free Cash FlowTrailing 4 quarters | $833.0M | $-39.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $566.3M | $16.3M | ||
| Q3 25 | $176.6M | $-26.6M | ||
| Q2 25 | $143.7M | $-60.2M | ||
| Q1 25 | $136.9M | $52.8M | ||
| Q4 24 | $541.1M | $-2.5M | ||
| Q3 24 | $176.3M | $18.5M | ||
| Q2 24 | $88.7M | $-34.6M | ||
| Q1 24 | $167.9M | $68.9M |
| Q4 25 | $450.3M | $8.7M | ||
| Q3 25 | $148.7M | $-33.9M | ||
| Q2 25 | $118.4M | $-64.0M | ||
| Q1 25 | $115.6M | $49.6M | ||
| Q4 24 | $440.8M | $-6.2M | ||
| Q3 24 | $147.2M | $14.1M | ||
| Q2 24 | $69.5M | $-38.0M | ||
| Q1 24 | $151.9M | $60.2M |
| Q4 25 | 165.4% | 2.6% | ||
| Q3 25 | 53.1% | -11.5% | ||
| Q2 25 | 40.9% | -25.7% | ||
| Q1 25 | 42.7% | 14.6% | ||
| Q4 24 | 153.9% | -1.9% | ||
| Q3 24 | 50.8% | 4.9% | ||
| Q2 24 | 24.7% | -15.5% | ||
| Q1 24 | 54.5% | 16.2% |
| Q4 25 | 42.6% | 2.3% | ||
| Q3 25 | 10.0% | 2.5% | ||
| Q2 25 | 8.7% | 1.5% | ||
| Q1 25 | 7.9% | 1.0% | ||
| Q4 24 | 35.0% | 1.1% | ||
| Q3 24 | 10.1% | 1.5% | ||
| Q2 24 | 6.8% | 1.4% | ||
| Q1 24 | 5.7% | 2.4% |
| Q4 25 | 33.10× | 2038.00× | ||
| Q3 25 | 1.09× | — | ||
| Q2 25 | 1.81× | — | ||
| Q1 25 | 3.13× | — | ||
| Q4 24 | 8.32× | — | ||
| Q3 24 | 3.06× | — | ||
| Q2 24 | 1.63× | — | ||
| Q1 24 | 3.01× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
