vs
Side-by-side financial comparison of OLAPLEX HOLDINGS, INC. (OLPX) and TOMPKINS FINANCIAL CORP (TMP). Click either name above to swap in a different company.
TOMPKINS FINANCIAL CORP is the larger business by last-quarter revenue ($194.8M vs $105.1M, roughly 1.9× OLAPLEX HOLDINGS, INC.). TOMPKINS FINANCIAL CORP runs the higher net margin — 49.4% vs -12.5%, a 61.9% gap on every dollar of revenue. On growth, TOMPKINS FINANCIAL CORP posted the faster year-over-year revenue change (152.7% vs 4.3%). OLAPLEX HOLDINGS, INC. produced more free cash flow last quarter ($32.6M vs $31.9M). Over the past eight quarters, TOMPKINS FINANCIAL CORP's revenue compounded faster (63.6% CAGR vs 3.1%).
Olaplex Holdings, Inc. is a specialty beauty company developing and selling patented bond-repair hair care products. It runs three core segments: professional salon distribution, direct-to-consumer sales, and third-party retail, serving customers across North America, Europe, and Asia-Pacific with products that repair and protect damaged hair.
Tompkins Financial Corporation is a small, diversified financial services company based in Ithaca, New York. It is the parent of the Tompkins Trust Company, as well as several other banks, an insurance agency, and a wealth management division.
OLPX vs TMP — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $105.1M | $194.8M |
| Net Profit | $-13.1M | $96.2M |
| Gross Margin | 68.0% | — |
| Operating Margin | -4.3% | 71.7% |
| Net Margin | -12.5% | 49.4% |
| Revenue YoY | 4.3% | 152.7% |
| Net Profit YoY | -48.9% | 388.9% |
| EPS (diluted) | $-0.02 | $6.72 |
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 | $105.1M | $194.8M | ||
| Q3 25 | $114.6M | $87.4M | ||
| Q2 25 | $106.3M | $82.6M | ||
| Q1 25 | $97.0M | $81.7M | ||
| Q4 24 | $100.7M | $77.1M | ||
| Q3 24 | $119.1M | $76.6M | ||
| Q2 24 | $103.9M | $72.7M | ||
| Q1 24 | $98.9M | $72.8M |
| Q4 25 | $-13.1M | $96.2M | ||
| Q3 25 | $11.1M | $23.7M | ||
| Q2 25 | $-7.7M | $21.5M | ||
| Q1 25 | $465.0K | $19.7M | ||
| Q4 24 | $-8.8M | $19.7M | ||
| Q3 24 | $14.8M | $18.6M | ||
| Q2 24 | $5.8M | $15.7M | ||
| Q1 24 | $7.7M | $16.9M |
| Q4 25 | 68.0% | — | ||
| Q3 25 | 69.1% | — | ||
| Q2 25 | 71.2% | — | ||
| Q1 25 | 69.5% | — | ||
| Q4 24 | 66.3% | — | ||
| Q3 24 | 68.6% | — | ||
| Q2 24 | 69.7% | — | ||
| Q1 24 | 72.1% | — |
| Q4 25 | -4.3% | 71.7% | ||
| Q3 25 | 3.7% | 35.6% | ||
| Q2 25 | -1.1% | 34.2% | ||
| Q1 25 | 8.7% | 31.6% | ||
| Q4 24 | 3.0% | 33.4% | ||
| Q3 24 | 23.5% | 32.0% | ||
| Q2 24 | 15.7% | 28.3% | ||
| Q1 24 | 19.8% | 30.4% |
| Q4 25 | -12.5% | 49.4% | ||
| Q3 25 | 9.7% | 27.1% | ||
| Q2 25 | -7.3% | 26.0% | ||
| Q1 25 | 0.5% | 24.1% | ||
| Q4 24 | -8.7% | 25.5% | ||
| Q3 24 | 12.4% | 24.3% | ||
| Q2 24 | 5.6% | 21.6% | ||
| Q1 24 | 7.8% | 23.2% |
| Q4 25 | $-0.02 | $6.72 | ||
| Q3 25 | $0.02 | $1.65 | ||
| Q2 25 | $-0.01 | $1.50 | ||
| Q1 25 | $0.00 | $1.37 | ||
| Q4 24 | $-0.01 | $1.39 | ||
| Q3 24 | $0.02 | $1.30 | ||
| Q2 24 | $0.01 | $1.10 | ||
| Q1 24 | $0.01 | $1.18 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $318.7M | $132.8M |
| Total DebtLower is stronger | $352.3M | — |
| Stockholders' EquityBook value | $879.4M | $938.4M |
| Total Assets | $1.5B | $8.7B |
| Debt / EquityLower = less leverage | 0.40× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $318.7M | $132.8M | ||
| Q3 25 | $286.4M | $193.5M | ||
| Q2 25 | $289.3M | $212.6M | ||
| Q1 25 | $580.9M | $193.1M | ||
| Q4 24 | $586.0M | $134.4M | ||
| Q3 24 | $538.8M | $132.3M | ||
| Q2 24 | $507.9M | $70.9M | ||
| Q1 24 | $507.5M | $57.1M |
| Q4 25 | $352.3M | — | ||
| Q3 25 | $352.1M | — | ||
| Q2 25 | $351.9M | — | ||
| Q1 25 | $649.1M | — | ||
| Q4 24 | $650.5M | — | ||
| Q3 24 | $651.8M | — | ||
| Q2 24 | $653.1M | — | ||
| Q1 24 | $654.4M | — |
| Q4 25 | $879.4M | $938.4M | ||
| Q3 25 | $888.7M | $788.8M | ||
| Q2 25 | $874.2M | $761.8M | ||
| Q1 25 | $878.3M | $741.4M | ||
| Q4 24 | $874.4M | $713.4M | ||
| Q3 24 | $879.7M | $719.9M | ||
| Q2 24 | $863.3M | $674.6M | ||
| Q1 24 | $855.7M | $667.9M |
| Q4 25 | $1.5B | $8.7B | ||
| Q3 25 | $1.5B | $8.5B | ||
| Q2 25 | $1.5B | $8.4B | ||
| Q1 25 | $1.8B | $8.2B | ||
| Q4 24 | $1.8B | $8.1B | ||
| Q3 24 | $1.8B | $8.0B | ||
| Q2 24 | $1.8B | $7.9B | ||
| Q1 24 | $1.8B | $7.8B |
| Q4 25 | 0.40× | — | ||
| Q3 25 | 0.40× | — | ||
| Q2 25 | 0.40× | — | ||
| Q1 25 | 0.74× | — | ||
| Q4 24 | 0.74× | — | ||
| Q3 24 | 0.74× | — | ||
| Q2 24 | 0.76× | — | ||
| Q1 24 | 0.76× | — |
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 | $32.7M | $38.9M |
| Free Cash FlowOCF − Capex | $32.6M | $31.9M |
| FCF MarginFCF / Revenue | 31.0% | 16.4% |
| Capex IntensityCapex / Revenue | 0.1% | 3.6% |
| Cash ConversionOCF / Net Profit | — | 0.40× |
| TTM Free Cash FlowTrailing 4 quarters | $58.3M | $105.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $32.7M | $38.9M | ||
| Q3 25 | $8.0M | $34.9M | ||
| Q2 25 | $20.9M | $18.9M | ||
| Q1 25 | $-2.9M | $22.2M | ||
| Q4 24 | $49.7M | $95.0M | ||
| Q3 24 | $33.5M | $21.2M | ||
| Q2 24 | $16.2M | $27.3M | ||
| Q1 24 | $43.7M | $23.2M |
| Q4 25 | $32.6M | $31.9M | ||
| Q3 25 | $7.9M | $33.9M | ||
| Q2 25 | $20.8M | $18.3M | ||
| Q1 25 | $-3.0M | $20.9M | ||
| Q4 24 | $49.2M | $88.8M | ||
| Q3 24 | $33.3M | $18.9M | ||
| Q2 24 | $16.1M | $26.3M | ||
| Q1 24 | $43.3M | $21.9M |
| Q4 25 | 31.0% | 16.4% | ||
| Q3 25 | 6.9% | 38.8% | ||
| Q2 25 | 19.6% | 22.1% | ||
| Q1 25 | -3.1% | 25.5% | ||
| Q4 24 | 48.9% | 115.1% | ||
| Q3 24 | 28.0% | 24.7% | ||
| Q2 24 | 15.5% | 36.2% | ||
| Q1 24 | 43.7% | 30.0% |
| Q4 25 | 0.1% | 3.6% | ||
| Q3 25 | 0.1% | 1.1% | ||
| Q2 25 | 0.1% | 0.8% | ||
| Q1 25 | 0.0% | 1.7% | ||
| Q4 24 | 0.4% | 8.1% | ||
| Q3 24 | 0.1% | 2.9% | ||
| Q2 24 | 0.1% | 1.3% | ||
| Q1 24 | 0.5% | 1.9% |
| Q4 25 | — | 0.40× | ||
| Q3 25 | 0.72× | 1.47× | ||
| Q2 25 | — | 0.88× | ||
| Q1 25 | -6.27× | 1.13× | ||
| Q4 24 | — | 4.82× | ||
| Q3 24 | 2.26× | 1.14× | ||
| Q2 24 | 2.81× | 1.74× | ||
| Q1 24 | 5.64× | 1.38× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
OLPX
| Sales Channel Directly To Consumer | $43.6M | 42% |
| Sales Channel Through Intermediary Professional | $36.8M | 35% |
| Sales Channel Through Intermediary Specialty Retail | $24.7M | 23% |
TMP
Segment breakdown not available.
