vs
Side-by-side financial comparison of OR Royalties Inc. (OR) and Zevia PBC (ZVIA). Click either name above to swap in a different company.
OR Royalties Inc. is the larger business by last-quarter revenue ($46.7M vs $37.9M, roughly 1.2× Zevia PBC).
OR Royalties Inc. is a Canadian company that holds royalties in gold, silver and diamond mines, principally in the form of net smelter returns and streams.Like its predecessor company, Osisko Mining, it is headquartered in Montreal, Quebec, with shares listed on the Toronto Stock Exchange and the New York Stock Exchange.
Zevia is a Los Angeles based company that produces soft drinks, organic tea, energy drinks, and mixers sweetened with stevia. All Zevia products are zero-calorie, sugar-free, gluten free, vegan, certified kosher, and certified by The Non-GMO Project. In June 2021, Zevia filed to go public with an IPO.
OR vs ZVIA — Head-to-Head
Income Statement — Q2 FY2022 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $46.7M | $37.9M |
| Net Profit | — | $-1.3M |
| Gross Margin | — | 47.7% |
| Operating Margin | — | -4.0% |
| Net Margin | — | -3.4% |
| Revenue YoY | — | -4.0% |
| Net Profit YoY | — | 80.9% |
| EPS (diluted) | — | $-0.02 |
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 | — | $37.9M | ||
| Q3 25 | — | $40.8M | ||
| Q2 25 | — | $44.5M | ||
| Q1 25 | — | $38.0M | ||
| Q4 24 | — | $39.5M | ||
| Q3 24 | — | $36.4M | ||
| Q2 24 | — | $40.4M | ||
| Q1 24 | — | $38.8M |
| Q4 25 | — | $-1.3M | ||
| Q3 25 | — | $-2.7M | ||
| Q2 25 | — | $-651.0K | ||
| Q1 25 | — | $-6.4M | ||
| Q4 24 | — | $-6.8M | ||
| Q3 24 | — | $-2.5M | ||
| Q2 24 | — | $-7.0M | ||
| Q1 24 | — | $-7.2M |
| Q4 25 | — | 47.7% | ||
| Q3 25 | — | 45.6% | ||
| Q2 25 | — | 48.7% | ||
| Q1 25 | — | 50.1% | ||
| Q4 24 | — | 49.2% | ||
| Q3 24 | — | 49.1% | ||
| Q2 24 | — | 41.9% | ||
| Q1 24 | — | 45.7% |
| Q4 25 | — | -4.0% | ||
| Q3 25 | — | -7.0% | ||
| Q2 25 | — | -2.3% | ||
| Q1 25 | — | -16.8% | ||
| Q4 24 | — | -16.1% | ||
| Q3 24 | — | -8.2% | ||
| Q2 24 | — | -17.5% | ||
| Q1 24 | — | -18.8% |
| Q4 25 | — | -3.4% | ||
| Q3 25 | — | -6.6% | ||
| Q2 25 | — | -1.5% | ||
| Q1 25 | — | -16.8% | ||
| Q4 24 | — | -17.2% | ||
| Q3 24 | — | -6.9% | ||
| Q2 24 | — | -17.2% | ||
| Q1 24 | — | -18.6% |
| Q4 25 | — | $-0.02 | ||
| Q3 25 | — | $-0.04 | ||
| Q2 25 | — | $-0.01 | ||
| Q1 25 | — | $-0.08 | ||
| Q4 24 | — | $-0.10 | ||
| Q3 24 | — | $-0.04 | ||
| Q2 24 | — | $-0.10 | ||
| Q1 24 | — | $-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 | — | $25.4M |
| Total DebtLower is stronger | $222.8M | — |
| Stockholders' EquityBook value | $1.3B | $51.0M |
| Total Assets | — | $63.6M |
| Debt / EquityLower = less leverage | 0.17× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $25.4M | ||
| Q3 25 | — | $26.0M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $30.7M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | — | $51.0M | ||
| Q3 25 | — | $51.3M | ||
| Q2 25 | — | $53.0M | ||
| Q1 25 | — | $53.7M | ||
| Q4 24 | — | $64.9M | ||
| Q3 24 | — | $72.5M | ||
| Q2 24 | — | $75.0M | ||
| Q1 24 | — | $80.3M |
| Q4 25 | — | $63.6M | ||
| Q3 25 | — | $60.0M | ||
| Q2 25 | — | $62.5M | ||
| Q1 25 | — | $62.0M | ||
| Q4 24 | — | $68.0M | ||
| Q3 24 | — | $72.9M | ||
| Q2 24 | — | $72.8M | ||
| Q1 24 | — | $85.1M |
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 | — | $-507.0K |
| Free Cash FlowOCF − Capex | — | — |
| FCF MarginFCF / Revenue | — | — |
| Capex IntensityCapex / Revenue | — | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $-507.0K | ||
| Q3 25 | — | $116.0K | ||
| Q2 25 | — | $-1.4M | ||
| Q1 25 | — | $-2.9M | ||
| Q4 24 | — | $-2.0M | ||
| Q3 24 | — | $3.9M | ||
| Q2 24 | — | $282.0K | ||
| Q1 24 | — | $-3.2M |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
