vs
Side-by-side financial comparison of Natural Grocers by Vitamin Cottage, Inc. (NGVC) and Teads Holding Co. (TEAD). Click either name above to swap in a different company.
Teads Holding Co. is the larger business by last-quarter revenue ($352.2M vs $335.6M, roughly 1.0× Natural Grocers by Vitamin Cottage, Inc.). Natural Grocers by Vitamin Cottage, Inc. runs the higher net margin — 3.4% vs -121.6%, a 125.0% gap on every dollar of revenue. On growth, Teads Holding Co. posted the faster year-over-year revenue change (50.2% vs 1.6%). Natural Grocers by Vitamin Cottage, Inc. produced more free cash flow last quarter ($11.6M vs $6.5M). Over the past eight quarters, Teads Holding Co.'s revenue compounded faster (27.4% CAGR vs 4.4%).
Natural Grocers by Vitamin Cottage, Inc. is a U.S.-based specialty retail chain that offers certified organic groceries, dietary supplements, natural personal care items, and eco-friendly household products. It serves health-conscious consumers across multiple U.S. states, following strict quality standards that exclude artificial preservatives, colors, flavors and harmful additives.
Teads Holding Co. operates a leading global end-to-end digital video advertising platform. It partners with premium online publishers and brand advertisers to deliver tailored, engaging video ad experiences across desktop, mobile and connected TV devices, serving clients across North America, Europe, Asia-Pacific and Latin America, with focus on programmatic ad tech solutions for the digital marketing space.
NGVC vs TEAD — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $335.6M | $352.2M |
| Net Profit | $11.3M | $-428.2M |
| Gross Margin | 29.5% | 34.2% |
| Operating Margin | 4.4% | -98.2% |
| Net Margin | 3.4% | -121.6% |
| Revenue YoY | 1.6% | 50.2% |
| Net Profit YoY | 14.0% | -256321.6% |
| EPS (diluted) | $0.49 | $-4.63 |
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 | $335.6M | $352.2M | ||
| Q3 25 | $336.1M | $318.8M | ||
| Q2 25 | $328.7M | $343.1M | ||
| Q1 25 | $335.8M | $286.4M | ||
| Q4 24 | $330.2M | $234.6M | ||
| Q3 24 | $322.7M | $224.2M | ||
| Q2 24 | $309.1M | $214.1M | ||
| Q1 24 | $308.1M | $217.0M |
| Q4 25 | $11.3M | $-428.2M | ||
| Q3 25 | $11.8M | $-19.7M | ||
| Q2 25 | $11.6M | $-14.3M | ||
| Q1 25 | $13.1M | $-54.8M | ||
| Q4 24 | $9.9M | $-167.0K | ||
| Q3 24 | $9.0M | $6.7M | ||
| Q2 24 | $9.2M | $-2.2M | ||
| Q1 24 | $8.0M | $-5.0M |
| Q4 25 | 29.5% | 34.2% | ||
| Q3 25 | 29.5% | 33.2% | ||
| Q2 25 | 29.9% | 35.1% | ||
| Q1 25 | 30.3% | 28.9% | ||
| Q4 24 | 29.9% | 23.9% | ||
| Q3 24 | 29.6% | 21.8% | ||
| Q2 24 | 29.2% | 21.3% | ||
| Q1 24 | 29.3% | 19.2% |
| Q4 25 | 4.4% | -98.2% | ||
| Q3 25 | 4.6% | -2.0% | ||
| Q2 25 | 4.7% | -0.7% | ||
| Q1 25 | 5.2% | -15.5% | ||
| Q4 24 | 4.0% | 1.1% | ||
| Q3 24 | 3.7% | -1.3% | ||
| Q2 24 | 4.2% | -2.6% | ||
| Q1 24 | 3.7% | -3.0% |
| Q4 25 | 3.4% | -121.6% | ||
| Q3 25 | 3.5% | -6.2% | ||
| Q2 25 | 3.5% | -4.2% | ||
| Q1 25 | 3.9% | -19.2% | ||
| Q4 24 | 3.0% | -0.1% | ||
| Q3 24 | 2.8% | 3.0% | ||
| Q2 24 | 3.0% | -1.0% | ||
| Q1 24 | 2.6% | -2.3% |
| Q4 25 | $0.49 | $-4.63 | ||
| Q3 25 | $0.51 | $-0.21 | ||
| Q2 25 | $0.50 | $-0.15 | ||
| Q1 25 | $0.56 | $-0.70 | ||
| Q4 24 | $0.43 | $0.02 | ||
| Q3 24 | $0.38 | $0.01 | ||
| Q2 24 | $0.40 | $-0.04 | ||
| Q1 24 | $0.35 | $-0.10 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $23.2M | $138.7M |
| Total DebtLower is stronger | — | $605.1M |
| Stockholders' EquityBook value | $220.0M | $95.4M |
| Total Assets | $668.6M | $1.3B |
| Debt / EquityLower = less leverage | — | 6.34× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $23.2M | $138.7M | ||
| Q3 25 | $17.1M | $138.3M | ||
| Q2 25 | $13.2M | $166.1M | ||
| Q1 25 | $21.2M | $155.9M | ||
| Q4 24 | $6.3M | $166.1M | ||
| Q3 24 | $8.9M | $130.5M | ||
| Q2 24 | $13.9M | $162.7M | ||
| Q1 24 | $11.0M | $163.3M |
| Q4 25 | — | $605.1M | ||
| Q3 25 | — | $604.0M | ||
| Q2 25 | — | $603.0M | ||
| Q1 25 | — | $610.8M | ||
| Q4 24 | — | $0 | ||
| Q3 24 | — | $0 | ||
| Q2 24 | — | $118.0M | ||
| Q1 24 | — | $118.0M |
| Q4 25 | $220.0M | $95.4M | ||
| Q3 25 | $212.4M | $519.3M | ||
| Q2 25 | $202.5M | $532.0M | ||
| Q1 25 | $193.0M | $474.7M | ||
| Q4 24 | $181.9M | $231.3M | ||
| Q3 24 | $174.3M | $227.2M | ||
| Q2 24 | $167.8M | $216.0M | ||
| Q1 24 | $160.0M | $216.9M |
| Q4 25 | $668.6M | $1.3B | ||
| Q3 25 | $670.5M | $1.7B | ||
| Q2 25 | $659.0M | $1.8B | ||
| Q1 25 | $664.6M | $1.7B | ||
| Q4 24 | $648.9M | $549.2M | ||
| Q3 24 | $655.5M | $530.1M | ||
| Q2 24 | $654.4M | $626.2M | ||
| Q1 24 | $656.6M | $626.7M |
| Q4 25 | — | 6.34× | ||
| Q3 25 | — | 1.16× | ||
| Q2 25 | — | 1.13× | ||
| Q1 25 | — | 1.29× | ||
| Q4 24 | — | 0.00× | ||
| Q3 24 | — | 0.00× | ||
| Q2 24 | — | 0.55× | ||
| Q1 24 | — | 0.54× |
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 | $21.1M | $7.3M |
| Free Cash FlowOCF − Capex | $11.6M | $6.5M |
| FCF MarginFCF / Revenue | 3.4% | 1.8% |
| Capex IntensityCapex / Revenue | 2.9% | 0.2% |
| Cash ConversionOCF / Net Profit | 1.86× | — |
| TTM Free Cash FlowTrailing 4 quarters | $42.6M | $2.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $21.1M | $7.3M | ||
| Q3 25 | $15.6M | $-23.7M | ||
| Q2 25 | $2.9M | $25.0M | ||
| Q1 25 | $34.1M | $-966.0K | ||
| Q4 24 | $2.7M | $42.7M | ||
| Q3 24 | $24.5M | $13.7M | ||
| Q2 24 | $12.4M | $3.6M | ||
| Q1 24 | $20.2M | $8.6M |
| Q4 25 | $11.6M | $6.5M | ||
| Q3 25 | $7.5M | $-24.5M | ||
| Q2 25 | $-4.2M | $23.9M | ||
| Q1 25 | $27.6M | $-3.9M | ||
| Q4 24 | $-6.9M | $40.0M | ||
| Q3 24 | $18.0M | $11.1M | ||
| Q2 24 | $3.6M | $2.8M | ||
| Q1 24 | $9.8M | $7.3M |
| Q4 25 | 3.4% | 1.8% | ||
| Q3 25 | 2.2% | -7.7% | ||
| Q2 25 | -1.3% | 7.0% | ||
| Q1 25 | 8.2% | -1.4% | ||
| Q4 24 | -2.1% | 17.0% | ||
| Q3 24 | 5.6% | 5.0% | ||
| Q2 24 | 1.2% | 1.3% | ||
| Q1 24 | 3.2% | 3.4% |
| Q4 25 | 2.9% | 0.2% | ||
| Q3 25 | 2.4% | 0.2% | ||
| Q2 25 | 2.2% | 0.3% | ||
| Q1 25 | 1.9% | 1.0% | ||
| Q4 24 | 2.9% | 1.2% | ||
| Q3 24 | 2.0% | 1.1% | ||
| Q2 24 | 2.9% | 0.4% | ||
| Q1 24 | 3.4% | 0.6% |
| Q4 25 | 1.86× | — | ||
| Q3 25 | 1.32× | — | ||
| Q2 25 | 0.25× | — | ||
| Q1 25 | 2.60× | — | ||
| Q4 24 | 0.27× | — | ||
| Q3 24 | 2.72× | 2.04× | ||
| Q2 24 | 1.35× | — | ||
| Q1 24 | 2.54× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
NGVC
| Grocery | $243.8M | 73% |
| Dietary Supplements | $60.7M | 18% |
| Manufactured Product Other | $31.0M | 9% |
TEAD
Segment breakdown not available.
