vs
Side-by-side financial comparison of Otter Tail Corp (OTTR) and Dave & Buster's Entertainment, Inc. (PLAY). Click either name above to swap in a different company.
Dave & Buster's Entertainment, Inc. is the larger business by last-quarter revenue ($448.2M vs $308.1M, roughly 1.5× Otter Tail Corp). Otter Tail Corp runs the higher net margin — 16.8% vs -9.4%, a 26.2% gap on every dollar of revenue. On growth, Otter Tail Corp posted the faster year-over-year revenue change (1.6% vs -1.1%). Otter Tail Corp produced more free cash flow last quarter ($22.3M vs $-20.6M). Over the past eight quarters, Otter Tail Corp's revenue compounded faster (-5.8% CAGR vs -13.5%).
Otter Tail Corporation is an electric power and manufacturing company based in Fergus Falls, Minnesota. Its subsidiaries include Otter Tail Power Company, BTD Manufacturing Inc., T.O. Plastics Inc., Northern Pipe Products Inc., and Vinyltech Corporation.
Dave & Buster's Entertainment, Inc. is an American restaurant and entertainment business headquartered in Dallas. Each Dave & Buster's location has a full-service restaurant, full bar, and a video arcade, the latter of which is known as the "Million Dollar Midway". As of February 2024, the company has 158 locations in the United States, as well as two in Puerto Rico and two in Canada.
OTTR vs PLAY — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $308.1M | $448.2M |
| Net Profit | $51.8M | $-42.1M |
| Gross Margin | — | 85.8% |
| Operating Margin | 21.9% | -3.6% |
| Net Margin | 16.8% | -9.4% |
| Revenue YoY | 1.6% | -1.1% |
| Net Profit YoY | -5.6% | -28.7% |
| EPS (diluted) | $1.22 | $-1.22 |
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 | $308.1M | $448.2M | ||
| Q3 25 | $325.6M | $557.4M | ||
| Q2 25 | $333.0M | $567.7M | ||
| Q1 25 | $337.4M | $534.5M | ||
| Q4 24 | $303.1M | $453.0M | ||
| Q3 24 | $338.0M | $557.1M | ||
| Q2 24 | $342.3M | $588.1M | ||
| Q1 24 | $347.1M | $599.0M |
| Q4 25 | $51.8M | $-42.1M | ||
| Q3 25 | $78.3M | $11.4M | ||
| Q2 25 | $77.7M | $21.7M | ||
| Q1 25 | $68.1M | $9.3M | ||
| Q4 24 | $54.9M | $-32.7M | ||
| Q3 24 | $85.5M | $40.3M | ||
| Q2 24 | $87.0M | $41.4M | ||
| Q1 24 | $74.3M | $36.1M |
| Q4 25 | — | 85.8% | ||
| Q3 25 | — | 86.3% | ||
| Q2 25 | — | 85.5% | ||
| Q1 25 | — | 85.5% | ||
| Q4 24 | — | 85.0% | ||
| Q3 24 | — | 85.3% | ||
| Q2 24 | — | 85.2% | ||
| Q1 24 | — | 84.1% |
| Q4 25 | 21.9% | -3.6% | ||
| Q3 25 | 29.7% | 9.5% | ||
| Q2 25 | 29.3% | 11.1% | ||
| Q1 25 | 24.9% | 8.3% | ||
| Q4 24 | 22.0% | 1.4% | ||
| Q3 24 | 31.8% | 15.2% | ||
| Q2 24 | 32.4% | 14.5% | ||
| Q1 24 | 27.4% | 14.9% |
| Q4 25 | 16.8% | -9.4% | ||
| Q3 25 | 24.0% | 2.0% | ||
| Q2 25 | 23.3% | 3.8% | ||
| Q1 25 | 20.2% | 1.7% | ||
| Q4 24 | 18.1% | -7.2% | ||
| Q3 24 | 25.3% | 7.2% | ||
| Q2 24 | 25.4% | 7.0% | ||
| Q1 24 | 21.4% | 6.0% |
| Q4 25 | $1.22 | $-1.22 | ||
| Q3 25 | $1.86 | $0.32 | ||
| Q2 25 | $1.85 | $0.62 | ||
| Q1 25 | $1.62 | $0.32 | ||
| Q4 24 | $1.30 | $-0.84 | ||
| Q3 24 | $2.03 | $0.99 | ||
| Q2 24 | $2.07 | $0.99 | ||
| Q1 24 | $1.77 | $0.95 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $440.5M | $13.6M |
| Total DebtLower is stronger | $963.6M | $1.6B |
| Stockholders' EquityBook value | $1.9B | $130.8M |
| Total Assets | $4.0B | $4.1B |
| Debt / EquityLower = less leverage | 0.52× | 12.17× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $440.5M | $13.6M | ||
| Q3 25 | $379.7M | $12.0M | ||
| Q2 25 | $307.2M | $11.9M | ||
| Q1 25 | $284.8M | $6.9M | ||
| Q4 24 | $295.4M | $8.6M | ||
| Q3 24 | $280.0M | $13.1M | ||
| Q2 24 | $230.7M | $32.1M | ||
| Q1 24 | $238.2M | $37.3M |
| Q4 25 | $963.6M | $1.6B | ||
| Q3 25 | $1.0B | $1.6B | ||
| Q2 25 | $1.0B | $1.6B | ||
| Q1 25 | $993.5M | $1.5B | ||
| Q4 24 | $943.7M | $1.5B | ||
| Q3 24 | $947.0M | $1.3B | ||
| Q2 24 | $947.0M | $1.3B | ||
| Q1 24 | $947.0M | $1.3B |
| Q4 25 | $1.9B | $130.8M | ||
| Q3 25 | $1.8B | $166.2M | ||
| Q2 25 | $1.8B | $146.8M | ||
| Q1 25 | $1.7B | $145.8M | ||
| Q4 24 | $1.7B | $226.6M | ||
| Q3 24 | $1.6B | $284.4M | ||
| Q2 24 | $1.6B | $292.5M | ||
| Q1 24 | $1.5B | $251.2M |
| Q4 25 | $4.0B | $4.1B | ||
| Q3 25 | $3.8B | $4.1B | ||
| Q2 25 | $3.8B | $4.1B | ||
| Q1 25 | $3.7B | $4.0B | ||
| Q4 24 | $3.7B | $3.9B | ||
| Q3 24 | $3.6B | $3.8B | ||
| Q2 24 | $3.5B | $3.8B | ||
| Q1 24 | $3.3B | $3.8B |
| Q4 25 | 0.52× | 12.17× | ||
| Q3 25 | 0.57× | 9.57× | ||
| Q2 25 | 0.59× | 10.98× | ||
| Q1 25 | 0.58× | 10.45× | ||
| Q4 24 | 0.57× | 6.58× | ||
| Q3 24 | 0.58× | 4.72× | ||
| Q2 24 | 0.60× | 4.58× | ||
| Q1 24 | 0.63× | 5.33× |
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 | $97.0M | $58.0M |
| Free Cash FlowOCF − Capex | $22.3M | $-20.6M |
| FCF MarginFCF / Revenue | 7.2% | -4.6% |
| Capex IntensityCapex / Revenue | 24.3% | 17.5% |
| Cash ConversionOCF / Net Profit | 1.87× | — |
| TTM Free Cash FlowTrailing 4 quarters | $97.9M | $-195.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $97.0M | $58.0M | ||
| Q3 25 | $129.6M | $34.0M | ||
| Q2 25 | $119.9M | $95.8M | ||
| Q1 25 | $39.5M | $108.9M | ||
| Q4 24 | $130.0M | $-7.2M | ||
| Q3 24 | $99.3M | $101.8M | ||
| Q2 24 | $151.5M | $108.8M | ||
| Q1 24 | $71.9M | $97.2M |
| Q4 25 | $22.3M | $-20.6M | ||
| Q3 25 | $40.5M | $-55.2M | ||
| Q2 25 | $53.7M | $-58.8M | ||
| Q1 25 | $-18.5M | $-61.0M | ||
| Q4 24 | $31.1M | $-138.4M | ||
| Q3 24 | $15.1M | $-14.3M | ||
| Q2 24 | $50.1M | $-4.2M | ||
| Q1 24 | $-2.1M | $-25.4M |
| Q4 25 | 7.2% | -4.6% | ||
| Q3 25 | 12.4% | -9.9% | ||
| Q2 25 | 16.1% | -10.4% | ||
| Q1 25 | -5.5% | -11.4% | ||
| Q4 24 | 10.2% | -30.6% | ||
| Q3 24 | 4.5% | -2.6% | ||
| Q2 24 | 14.6% | -0.7% | ||
| Q1 24 | -0.6% | -4.2% |
| Q4 25 | 24.3% | 17.5% | ||
| Q3 25 | 27.4% | 16.0% | ||
| Q2 25 | 19.9% | 27.2% | ||
| Q1 25 | 17.2% | 31.8% | ||
| Q4 24 | 32.6% | 29.0% | ||
| Q3 24 | 24.9% | 20.8% | ||
| Q2 24 | 29.6% | 19.2% | ||
| Q1 24 | 21.3% | 20.5% |
| Q4 25 | 1.87× | — | ||
| Q3 25 | 1.65× | 2.98× | ||
| Q2 25 | 1.54× | 4.41× | ||
| Q1 25 | 0.58× | 11.71× | ||
| Q4 24 | 2.37× | — | ||
| Q3 24 | 1.16× | 2.53× | ||
| Q2 24 | 1.74× | 2.63× | ||
| Q1 24 | 0.97× | 2.69× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
OTTR
| Retail Commercial And Industrial | $91.0M | 30% |
| Plastics | $81.2M | 26% |
| Manufacturing | $77.2M | 25% |
| Retail Residential | $35.8M | 12% |
| Electric Transmission | $14.4M | 5% |
| Plastic Products | $9.2M | 3% |
| Electric Product Other | $1.8M | 1% |
PLAY
| Game Play Credit Usage | $273.1M | 61% |
| Food And Nonalcoholic Beverages | $115.1M | 26% |
| Alcoholic Beverage | $53.7M | 12% |
| Other Entertainment | $6.3M | 1% |
| Gift Card Revenue | $3.5M | 1% |
