vs
Side-by-side financial comparison of Liberty Live Holdings, Inc. (LLYVA) and Oil-Dri Corp of America (ODC). Click either name above to swap in a different company.
Oil-Dri Corp of America is the larger business by last-quarter revenue ($120.5M vs $61.7M, roughly 2.0× Liberty Live Holdings, Inc.). Oil-Dri Corp of America runs the higher net margin — 12.8% vs -90.3%, a 103.1% gap on every dollar of revenue. On growth, Liberty Live Holdings, Inc. posted the faster year-over-year revenue change (-3.8% vs -5.8%).
Liberty Media Corporation is an American mass media company founded by John C. Malone in 1991. The company has two divisions, represented by separate tracking stocks, reflecting its ownership stakes in the Formula One Group and Live Nation Entertainment. As of 2025, Liberty Media owned three global motorsport businesses in the form of Formula One, MotoGP and World Superbikes.
Oil-Dri Corporation of America is a leading manufacturer and marketer of specialty sorbent and clay-based products. Its offerings include industrial spill cleanup absorbents, pet care goods such as cat litter, agricultural soil amendments, and sports field conditioning materials, serving customers across North America and other global commercial markets.
LLYVA vs ODC — Head-to-Head
Income Statement — Q3 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $61.7M | $120.5M |
| Net Profit | $-55.7M | $15.5M |
| Gross Margin | 20.6% | 29.5% |
| Operating Margin | -27.2% | 14.1% |
| Net Margin | -90.3% | 12.8% |
| Revenue YoY | -3.8% | -5.8% |
| Net Profit YoY | -464.7% | -5.6% |
| EPS (diluted) | — | — |
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 | — | $120.5M | ||
| Q3 25 | $61.7M | $125.2M | ||
| Q2 25 | — | $115.5M | ||
| Q1 25 | — | $116.9M | ||
| Q4 24 | — | $127.9M | ||
| Q3 24 | $64.2M | $113.7M | ||
| Q2 24 | — | $106.8M | ||
| Q1 24 | — | $105.7M |
| Q4 25 | — | $15.5M | ||
| Q3 25 | $-55.7M | $13.1M | ||
| Q2 25 | — | $11.6M | ||
| Q1 25 | — | $12.9M | ||
| Q4 24 | — | $16.4M | ||
| Q3 24 | $15.3M | $8.5M | ||
| Q2 24 | — | $7.8M | ||
| Q1 24 | — | $12.4M |
| Q4 25 | — | 29.5% | ||
| Q3 25 | 20.6% | 27.8% | ||
| Q2 25 | — | 28.6% | ||
| Q1 25 | — | 29.5% | ||
| Q4 24 | — | 31.9% | ||
| Q3 24 | 13.2% | 29.0% | ||
| Q2 24 | — | 28.2% | ||
| Q1 24 | — | 29.3% |
| Q4 25 | — | 14.1% | ||
| Q3 25 | -27.2% | 12.5% | ||
| Q2 25 | — | 12.0% | ||
| Q1 25 | — | 15.0% | ||
| Q4 24 | — | 16.6% | ||
| Q3 24 | -22.6% | 11.3% | ||
| Q2 24 | — | 9.8% | ||
| Q1 24 | — | 14.4% |
| Q4 25 | — | 12.8% | ||
| Q3 25 | -90.3% | 10.4% | ||
| Q2 25 | — | 10.1% | ||
| Q1 25 | — | 11.1% | ||
| Q4 24 | — | 12.8% | ||
| Q3 24 | 23.8% | 7.5% | ||
| Q2 24 | — | 7.3% | ||
| Q1 24 | — | 11.7% |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $375.8M | $42.4M |
| Total DebtLower is stronger | $1.9B | — |
| Stockholders' EquityBook value | $-409.2M | $266.5M |
| Total Assets | $1.9B | $380.7M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $42.4M | ||
| Q3 25 | $375.8M | $50.5M | ||
| Q2 25 | — | $36.5M | ||
| Q1 25 | — | $22.6M | ||
| Q4 24 | — | $12.5M | ||
| Q3 24 | — | $23.5M | ||
| Q2 24 | — | $46.8M | ||
| Q1 24 | — | $27.8M |
| Q4 25 | — | — | ||
| Q3 25 | $1.9B | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | — | $266.5M | ||
| Q3 25 | $-409.2M | $259.1M | ||
| Q2 25 | — | $246.9M | ||
| Q1 25 | — | $235.9M | ||
| Q4 24 | — | $224.0M | ||
| Q3 24 | $44.6M | $210.6M | ||
| Q2 24 | — | $202.9M | ||
| Q1 24 | — | $196.0M |
| Q4 25 | — | $380.7M | ||
| Q3 25 | $1.9B | $391.7M | ||
| Q2 25 | — | $369.5M | ||
| Q1 25 | — | $353.7M | ||
| Q4 24 | — | $350.2M | ||
| Q3 24 | — | $354.6M | ||
| Q2 24 | — | $319.2M | ||
| Q1 24 | — | $296.2M |
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 | $-28.9M | $10.3M |
| Free Cash FlowOCF − Capex | — | $1.3M |
| FCF MarginFCF / Revenue | — | 1.1% |
| Capex IntensityCapex / Revenue | — | 7.5% |
| Cash ConversionOCF / Net Profit | — | 0.67× |
| TTM Free Cash FlowTrailing 4 quarters | — | $50.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $10.3M | ||
| Q3 25 | $-28.9M | $25.2M | ||
| Q2 25 | — | $22.7M | ||
| Q1 25 | — | $21.4M | ||
| Q4 24 | — | $10.9M | ||
| Q3 24 | — | $23.4M | ||
| Q2 24 | — | $19.0M | ||
| Q1 24 | — | $9.4M |
| Q4 25 | — | $1.3M | ||
| Q3 25 | — | $17.1M | ||
| Q2 25 | — | $16.0M | ||
| Q1 25 | — | $16.4M | ||
| Q4 24 | — | $-1.9M | ||
| Q3 24 | — | $15.1M | ||
| Q2 24 | — | $10.8M | ||
| Q1 24 | — | $1.9M |
| Q4 25 | — | 1.1% | ||
| Q3 25 | — | 13.7% | ||
| Q2 25 | — | 13.8% | ||
| Q1 25 | — | 14.0% | ||
| Q4 24 | — | -1.5% | ||
| Q3 24 | — | 13.3% | ||
| Q2 24 | — | 10.1% | ||
| Q1 24 | — | 1.8% |
| Q4 25 | — | 7.5% | ||
| Q3 25 | — | 6.5% | ||
| Q2 25 | — | 5.8% | ||
| Q1 25 | — | 4.3% | ||
| Q4 24 | — | 10.0% | ||
| Q3 24 | — | 7.3% | ||
| Q2 24 | — | 7.7% | ||
| Q1 24 | — | 7.1% |
| Q4 25 | — | 0.67× | ||
| Q3 25 | — | 1.93× | ||
| Q2 25 | — | 1.95× | ||
| Q1 25 | — | 1.66× | ||
| Q4 24 | — | 0.67× | ||
| Q3 24 | — | 2.74× | ||
| Q2 24 | — | 2.44× | ||
| Q1 24 | — | 0.76× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
LLYVA
Segment breakdown not available.
ODC
| Cat Litter | $64.6M | 54% |
| Fluids Purification | $26.7M | 22% |
| Agriculturaland Horticultural | $12.9M | 11% |
| Industrialand Sports | $11.6M | 10% |
| Animal Healthand Nutrition | $4.7M | 4% |
