vs
Side-by-side financial comparison of Lineage, Inc. (LINE) and Williams-Sonoma, Inc. (WSM). Click either name above to swap in a different company.
Williams-Sonoma, Inc. is the larger business by last-quarter revenue ($1.9B vs $1.4B, roughly 1.4× Lineage, Inc.). Williams-Sonoma, Inc. runs the higher net margin — 12.8% vs -7.3%, a 20.1% gap on every dollar of revenue. On growth, Williams-Sonoma, Inc. posted the faster year-over-year revenue change (4.6% vs 3.1%). Williams-Sonoma, Inc. produced more free cash flow last quarter ($248.1M vs $35.0M).
Norwegian Cruise Line Holdings (NCLH) is a holding company that is based in the United States and domiciled in Bermuda. It operates three cruise lines as wholly owned subsidiaries: Norwegian Cruise Line, Oceania Cruises, and Regent Seven Seas Cruises. With its subsidiaries combined, it is the third-largest cruise operator in the world. It is a publicly traded company listed on the New York Stock Exchange.
Williams Sonoma is an American retailer of cookware, appliances, and home furnishings. It is owned by Williams-Sonoma, Inc., and was founded by Charles E. (Chuck) Williams in 1956.
LINE vs WSM — Head-to-Head
Income Statement — Q3 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.4B | $1.9B |
| Net Profit | $-100.0M | $241.6M |
| Gross Margin | 32.3% | 46.1% |
| Operating Margin | 2.5% | 17.0% |
| Net Margin | -7.3% | 12.8% |
| Revenue YoY | 3.1% | 4.6% |
| Net Profit YoY | 79.4% | -3.0% |
| EPS (diluted) | $-0.44 | $1.96 |
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 | — | $1.9B | ||
| Q3 25 | $1.4B | $1.8B | ||
| Q2 25 | $1.4B | $1.7B | ||
| Q1 25 | $1.3B | $2.5B | ||
| Q4 24 | $1.3B | $1.8B | ||
| Q3 24 | $1.3B | $1.8B | ||
| Q2 24 | $1.3B | $1.7B | ||
| Q1 24 | $1.3B | $2.3B |
| Q4 25 | — | $241.6M | ||
| Q3 25 | $-100.0M | $247.6M | ||
| Q2 25 | $-6.0M | $231.3M | ||
| Q1 25 | $0 | $384.9M | ||
| Q4 24 | $-71.0M | $249.0M | ||
| Q3 24 | $-485.0M | $225.7M | ||
| Q2 24 | $-68.0M | $265.7M | ||
| Q1 24 | $-40.0M | $354.4M |
| Q4 25 | — | 46.1% | ||
| Q3 25 | 32.3% | 47.1% | ||
| Q2 25 | 31.9% | 44.3% | ||
| Q1 25 | 32.2% | 45.2% | ||
| Q4 24 | 32.3% | 46.7% | ||
| Q3 24 | 32.8% | 46.2% | ||
| Q2 24 | 33.4% | 48.3% | ||
| Q1 24 | 33.4% | 46.0% |
| Q4 25 | — | 17.0% | ||
| Q3 25 | 2.5% | 17.9% | ||
| Q2 25 | 1.7% | 16.8% | ||
| Q1 25 | 4.3% | 20.1% | ||
| Q4 24 | -1.6% | 17.8% | ||
| Q3 24 | -38.6% | 16.2% | ||
| Q2 24 | 5.5% | 19.5% | ||
| Q1 24 | 7.6% | 20.1% |
| Q4 25 | — | 12.8% | ||
| Q3 25 | -7.3% | 13.5% | ||
| Q2 25 | -0.4% | 13.4% | ||
| Q1 25 | — | 15.6% | ||
| Q4 24 | -5.3% | 13.8% | ||
| Q3 24 | -36.3% | 12.6% | ||
| Q2 24 | -5.1% | 16.0% | ||
| Q1 24 | -3.0% | 15.6% |
| Q4 25 | — | $1.96 | ||
| Q3 25 | $-0.44 | $2.00 | ||
| Q2 25 | $-0.03 | $1.85 | ||
| Q1 25 | $0.01 | $1.02 | ||
| Q4 24 | $-0.52 | $1.96 | ||
| Q3 24 | $-2.44 | $1.74 | ||
| Q2 24 | $-0.46 | $4.07 | ||
| Q1 24 | $-0.28 | $5.42 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $884.7M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $8.4B | $2.1B |
| Total Assets | $19.2B | $5.3B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $884.7M | ||
| Q3 25 | — | $985.8M | ||
| Q2 25 | — | $1.0B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | $173.0M | $826.8M | ||
| Q3 24 | $409.0M | $1.3B | ||
| Q2 24 | $73.0M | $1.3B | ||
| Q1 24 | — | $1.3B |
| Q4 25 | — | $2.1B | ||
| Q3 25 | $8.4B | $2.1B | ||
| Q2 25 | $8.6B | $2.2B | ||
| Q1 25 | $8.6B | $2.1B | ||
| Q4 24 | $8.6B | $1.9B | ||
| Q3 24 | $9.0B | $2.3B | ||
| Q2 24 | $4.9B | $2.2B | ||
| Q1 24 | $5.6B | $2.1B |
| Q4 25 | — | $5.3B | ||
| Q3 25 | $19.2B | $5.2B | ||
| Q2 25 | $19.4B | $5.2B | ||
| Q1 25 | $18.8B | $5.3B | ||
| Q4 24 | $18.7B | $5.0B | ||
| Q3 24 | $19.3B | $5.2B | ||
| Q2 24 | $18.8B | $5.2B | ||
| Q1 24 | — | $5.3B |
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 | $230.0M | $316.3M |
| Free Cash FlowOCF − Capex | $35.0M | $248.1M |
| FCF MarginFCF / Revenue | 2.5% | 13.2% |
| Capex IntensityCapex / Revenue | 14.2% | 3.6% |
| Cash ConversionOCF / Net Profit | — | 1.31× |
| TTM Free Cash FlowTrailing 4 quarters | — | $1.1B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $316.3M | ||
| Q3 25 | $230.0M | $282.7M | ||
| Q2 25 | $258.0M | $118.9M | ||
| Q1 25 | $139.0M | $633.5M | ||
| Q4 24 | — | $253.5M | ||
| Q3 24 | $186.0M | $246.5M | ||
| Q2 24 | $155.0M | $226.8M | ||
| Q1 24 | $105.0M | $674.9M |
| Q4 25 | — | $248.1M | ||
| Q3 25 | $35.0M | $230.7M | ||
| Q2 25 | $95.0M | $60.7M | ||
| Q1 25 | $-12.0M | $566.3M | ||
| Q4 24 | — | $170.1M | ||
| Q3 24 | $33.0M | $215.1M | ||
| Q2 24 | $-31.0M | $187.3M | ||
| Q1 24 | $-42.0M | $621.2M |
| Q4 25 | — | 13.2% | ||
| Q3 25 | 2.5% | 12.6% | ||
| Q2 25 | 7.0% | 3.5% | ||
| Q1 25 | -0.9% | 23.0% | ||
| Q4 24 | — | 9.4% | ||
| Q3 24 | 2.5% | 12.0% | ||
| Q2 24 | -2.3% | 11.3% | ||
| Q1 24 | -3.2% | 27.3% |
| Q4 25 | — | 3.6% | ||
| Q3 25 | 14.2% | 2.8% | ||
| Q2 25 | 12.1% | 3.4% | ||
| Q1 25 | 11.7% | 2.7% | ||
| Q4 24 | — | 4.6% | ||
| Q3 24 | 11.5% | 1.8% | ||
| Q2 24 | 13.9% | 2.4% | ||
| Q1 24 | 11.1% | 2.4% |
| Q4 25 | — | 1.31× | ||
| Q3 25 | — | 1.14× | ||
| Q2 25 | — | 0.51× | ||
| Q1 25 | — | 1.65× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | — | 1.09× | ||
| Q2 24 | — | 0.85× | ||
| Q1 24 | — | 1.90× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
LINE
| Warehousing Operations | $883.0M | 64% |
| Other | $308.0M | 22% |
| Warehouse Lease | $60.0M | 4% |
| Food Sales | $52.0M | 4% |
| E Commerce And Other | $46.0M | 3% |
| Railcar Lease | $23.0M | 2% |
| Service Other | $5.0M | 0% |
WSM
Segment breakdown not available.
