vs
Side-by-side financial comparison of VAIL RESORTS INC (MTN) and StubHub Holdings, Inc. (STUB). Click either name above to swap in a different company.
StubHub Holdings, Inc. is the larger business by last-quarter revenue ($468.1M vs $271.0M, roughly 1.7× VAIL RESORTS INC). VAIL RESORTS INC runs the higher net margin — -68.9% vs -276.6%, a 207.7% gap on every dollar of revenue. On growth, StubHub Holdings, Inc. posted the faster year-over-year revenue change (7.9% vs 4.1%). VAIL RESORTS INC produced more free cash flow last quarter ($244.3M vs $180.3M).
Vail Resorts, Inc. is an American mountain resort company headquartered in Broomfield, Colorado. The company is divided among divisions that own and operate 42 mountain resorts in four countries, along with hotels, lodging, condominiums, and golf courses that comprise property real estate holdings.
StubHub Holdings operates a leading global online ticket marketplace for live entertainment events. It facilitates secure resale and direct purchase of tickets for concerts, sports matches, theater performances and other live experiences, serving consumers, event organizers and sellers across North America, Europe and Asia-Pacific.
MTN vs STUB — Head-to-Head
Income Statement — Q1 2026 vs Q3 2025
| Metric | | |
|---|---|---|
| Revenue | $271.0M | $468.1M |
| Net Profit | $-186.8M | $-1.3B |
| Gross Margin | — | — |
| Operating Margin | -77.4% | -292.3% |
| Net Margin | -68.9% | -276.6% |
| Revenue YoY | 4.1% | 7.9% |
| Net Profit YoY | -8.1% | -3821.6% |
| EPS (diluted) | $-5.20 | $-4.27 |
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 | $271.0M | — | ||
| Q3 25 | $271.3M | $468.1M | ||
| Q2 25 | $1.3B | — | ||
| Q1 25 | $1.1B | — | ||
| Q4 24 | $260.3M | — | ||
| Q3 24 | $265.4M | $433.8M | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.1B | — |
| Q4 25 | $-186.8M | — | ||
| Q3 25 | $-185.5M | $-1.3B | ||
| Q2 25 | $392.8M | — | ||
| Q1 25 | $245.5M | — | ||
| Q4 24 | $-172.8M | — | ||
| Q3 24 | $-175.4M | $-33.0M | ||
| Q2 24 | $362.0M | — | ||
| Q1 24 | $219.3M | — |
| Q4 25 | -77.4% | — | ||
| Q3 25 | -75.1% | -292.3% | ||
| Q2 25 | 44.9% | — | ||
| Q1 25 | 33.8% | — | ||
| Q4 24 | -77.6% | — | ||
| Q3 24 | -74.9% | 2.8% | ||
| Q2 24 | 42.6% | — | ||
| Q1 24 | 32.5% | — |
| Q4 25 | -68.9% | — | ||
| Q3 25 | -68.4% | -276.6% | ||
| Q2 25 | 30.3% | — | ||
| Q1 25 | 21.6% | — | ||
| Q4 24 | -66.4% | — | ||
| Q3 24 | -66.1% | -7.6% | ||
| Q2 24 | 28.2% | — | ||
| Q1 24 | 20.3% | — |
| Q4 25 | $-5.20 | — | ||
| Q3 25 | $-4.96 | $-4.27 | ||
| Q2 25 | $10.54 | — | ||
| Q1 25 | $6.56 | — | ||
| Q4 24 | $-4.61 | — | ||
| Q3 24 | $-4.63 | $-0.15 | ||
| Q2 24 | $9.54 | — | ||
| Q1 24 | $5.76 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $581.5M | $1.4B |
| Total DebtLower is stronger | $2.6B | $1.7B |
| Stockholders' EquityBook value | $156.5M | $1.7B |
| Total Assets | $5.8B | $5.6B |
| Debt / EquityLower = less leverage | 16.51× | 0.98× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $581.5M | — | ||
| Q3 25 | $440.3M | $1.4B | ||
| Q2 25 | $467.0M | — | ||
| Q1 25 | $488.2M | — | ||
| Q4 24 | $403.8M | — | ||
| Q3 24 | $322.8M | $1.1B | ||
| Q2 24 | $705.4M | — | ||
| Q1 24 | $812.2M | — |
| Q4 25 | $2.6B | — | ||
| Q3 25 | $2.6B | $1.7B | ||
| Q2 25 | $2.1B | — | ||
| Q1 25 | $2.1B | — | ||
| Q4 24 | $2.7B | — | ||
| Q3 24 | $2.7B | — | ||
| Q2 24 | $2.7B | — | ||
| Q1 24 | $2.7B | — |
| Q4 25 | $156.5M | — | ||
| Q3 25 | $424.5M | $1.7B | ||
| Q2 25 | $895.4M | — | ||
| Q1 25 | $530.7M | — | ||
| Q4 24 | $444.1M | — | ||
| Q3 24 | $723.5M | $815.9M | ||
| Q2 24 | $1.0B | — | ||
| Q1 24 | $829.9M | — |
| Q4 25 | $5.8B | — | ||
| Q3 25 | $5.8B | $5.6B | ||
| Q2 25 | $5.8B | — | ||
| Q1 25 | $5.5B | — | ||
| Q4 24 | $5.6B | — | ||
| Q3 24 | $5.7B | — | ||
| Q2 24 | $5.8B | — | ||
| Q1 24 | $5.8B | — |
| Q4 25 | 16.51× | — | ||
| Q3 25 | 6.11× | 0.98× | ||
| Q2 25 | 2.35× | — | ||
| Q1 25 | 3.99× | — | ||
| Q4 24 | 6.10× | — | ||
| Q3 24 | 3.76× | — | ||
| Q2 24 | 2.69× | — | ||
| Q1 24 | 3.28× | — |
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 | $315.9M | $181.4M |
| Free Cash FlowOCF − Capex | $244.3M | $180.3M |
| FCF MarginFCF / Revenue | 90.1% | 38.5% |
| Capex IntensityCapex / Revenue | 26.4% | 0.2% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $352.5M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $315.9M | — | ||
| Q3 25 | $-171.6M | $181.4M | ||
| Q2 25 | $117.7M | — | ||
| Q1 25 | $326.3M | — | ||
| Q4 24 | $282.4M | — | ||
| Q3 24 | $-94.2M | — | ||
| Q2 24 | $109.9M | — | ||
| Q1 24 | $242.7M | — |
| Q4 25 | $244.3M | — | ||
| Q3 25 | $-227.5M | $180.3M | ||
| Q2 25 | $84.5M | — | ||
| Q1 25 | $251.2M | — | ||
| Q4 24 | $211.4M | — | ||
| Q3 24 | $-150.3M | — | ||
| Q2 24 | $85.0M | — | ||
| Q1 24 | $165.8M | — |
| Q4 25 | 90.1% | — | ||
| Q3 25 | -83.9% | 38.5% | ||
| Q2 25 | 6.5% | — | ||
| Q1 25 | 22.1% | — | ||
| Q4 24 | 81.2% | — | ||
| Q3 24 | -56.6% | — | ||
| Q2 24 | 6.6% | — | ||
| Q1 24 | 15.4% | — |
| Q4 25 | 26.4% | — | ||
| Q3 25 | 20.6% | 0.2% | ||
| Q2 25 | 2.6% | — | ||
| Q1 25 | 6.6% | — | ||
| Q4 24 | 27.3% | — | ||
| Q3 24 | 21.1% | — | ||
| Q2 24 | 1.9% | — | ||
| Q1 24 | 7.1% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 0.30× | — | ||
| Q1 25 | 1.33× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 0.30× | — | ||
| Q1 24 | 1.11× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MTN
| Dining | $84.6M | 31% |
| Lodgingrevenueexcludingpayrollcostreimbursements | $67.2M | 25% |
| Other Mountain Revenue | $55.1M | 20% |
| Managedcondominiumrooms | $26.1M | 10% |
| Owned Hotel Revenue | $12.7M | 5% |
| Other Lodging Revenue | $10.2M | 4% |
| Other | $5.9M | 2% |
| Transportation | $4.8M | 2% |
| Payrollcostreimbursements | $4.4M | 2% |
STUB
| Transaction Fees | $453.4M | 97% |
| Other | $14.7M | 3% |
