vs
Side-by-side financial comparison of GrabAGun Digital Holdings Inc. (PEW) and TRAVELZOO (TZOO). Click either name above to swap in a different company.
TRAVELZOO is the larger business by last-quarter revenue ($22.5M vs $22.3M, roughly 1.0× GrabAGun Digital Holdings Inc.). TRAVELZOO runs the higher net margin — -0.1% vs -17.2%, a 17.1% gap on every dollar of revenue. TRAVELZOO produced more free cash flow last quarter ($1.4M vs $-3.1M).
GrabAGun Digital Holdings Inc operates a leading U.S. e-commerce platform selling legal firearms, ammunition, shooting accessories, and outdoor gear. It serves individual customers, licensed firearms dealers, and law enforcement across the U.S., complying with all local, state, and federal firearm sales regulations.
Travelzoo Inc. is an Internet company that publishes deals from more than 2,000 travel, entertainment and local businesses such as restaurants and spas. It has 28 million members in North America, Europe, and Asia Pacific and 25 offices worldwide.
PEW vs TZOO — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $22.3M | $22.5M |
| Net Profit | $-3.8M | $-20.0K |
| Gross Margin | 9.6% | 81.2% |
| Operating Margin | -21.4% | 2.5% |
| Net Margin | -17.2% | -0.1% |
| Revenue YoY | — | 8.7% |
| Net Profit YoY | — | -100.6% |
| EPS (diluted) | $-0.14 | $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 | — | $22.5M | ||
| Q3 25 | $22.3M | $22.2M | ||
| Q2 25 | — | $23.9M | ||
| Q1 25 | — | $23.1M | ||
| Q4 24 | — | $20.7M | ||
| Q3 24 | — | $20.1M | ||
| Q2 24 | — | $21.1M | ||
| Q1 24 | — | $22.0M |
| Q4 25 | — | $-20.0K | ||
| Q3 25 | $-3.8M | $150.0K | ||
| Q2 25 | — | $1.4M | ||
| Q1 25 | — | $3.2M | ||
| Q4 24 | — | $3.2M | ||
| Q3 24 | — | $3.2M | ||
| Q2 24 | — | $2.9M | ||
| Q1 24 | — | $4.2M |
| Q4 25 | — | 81.2% | ||
| Q3 25 | 9.6% | 79.6% | ||
| Q2 25 | — | 78.4% | ||
| Q1 25 | — | 82.0% | ||
| Q4 24 | — | 86.6% | ||
| Q3 24 | — | 87.3% | ||
| Q2 24 | — | 88.1% | ||
| Q1 24 | — | 88.0% |
| Q4 25 | — | 2.5% | ||
| Q3 25 | -21.4% | 2.2% | ||
| Q2 25 | — | 8.6% | ||
| Q1 25 | — | 16.4% | ||
| Q4 24 | — | 23.5% | ||
| Q3 24 | — | 20.1% | ||
| Q2 24 | — | 19.0% | ||
| Q1 24 | — | 25.4% |
| Q4 25 | — | -0.1% | ||
| Q3 25 | -17.2% | 0.7% | ||
| Q2 25 | — | 5.9% | ||
| Q1 25 | — | 13.7% | ||
| Q4 24 | — | 15.6% | ||
| Q3 24 | — | 15.8% | ||
| Q2 24 | — | 13.8% | ||
| Q1 24 | — | 19.3% |
| Q4 25 | — | $0.02 | ||
| Q3 25 | $-0.14 | $0.01 | ||
| Q2 25 | — | $0.12 | ||
| Q1 25 | — | $0.26 | ||
| Q4 24 | — | $0.26 | ||
| Q3 24 | — | $0.26 | ||
| Q2 24 | — | $0.23 | ||
| Q1 24 | — | $0.31 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $109.5M | $10.0M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $106.6M | $-7.5M |
| Total Assets | $119.8M | $45.2M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $10.0M | ||
| Q3 25 | $109.5M | $8.5M | ||
| Q2 25 | — | $10.4M | ||
| Q1 25 | — | $11.5M | ||
| Q4 24 | — | $17.1M | ||
| Q3 24 | — | $11.4M | ||
| Q2 24 | — | $12.6M | ||
| Q1 24 | — | $16.2M |
| Q4 25 | — | $-7.5M | ||
| Q3 25 | $106.6M | $-8.1M | ||
| Q2 25 | — | $-7.1M | ||
| Q1 25 | — | $-6.1M | ||
| Q4 24 | — | $-462.0K | ||
| Q3 24 | — | $-2.2M | ||
| Q2 24 | — | $966.0K | ||
| Q1 24 | — | $4.1M |
| Q4 25 | — | $45.2M | ||
| Q3 25 | $119.8M | $46.2M | ||
| Q2 25 | — | $46.7M | ||
| Q1 25 | — | $49.2M | ||
| Q4 24 | — | $54.7M | ||
| Q3 24 | — | $50.5M | ||
| Q2 24 | — | $51.5M | ||
| Q1 24 | — | $54.7M |
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 | $-3.1M | $1.5M |
| Free Cash FlowOCF − Capex | $-3.1M | $1.4M |
| FCF MarginFCF / Revenue | -13.9% | 6.4% |
| Capex IntensityCapex / Revenue | 0.2% | 0.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $5.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $1.5M | ||
| Q3 25 | $-3.1M | $-373.0K | ||
| Q2 25 | — | $1.3M | ||
| Q1 25 | — | $3.3M | ||
| Q4 24 | — | $7.8M | ||
| Q3 24 | — | $5.3M | ||
| Q2 24 | — | $3.3M | ||
| Q1 24 | — | $4.6M |
| Q4 25 | — | $1.4M | ||
| Q3 25 | $-3.1M | $-388.0K | ||
| Q2 25 | — | $1.3M | ||
| Q1 25 | — | $3.3M | ||
| Q4 24 | — | $7.8M | ||
| Q3 24 | — | $5.3M | ||
| Q2 24 | — | $3.3M | ||
| Q1 24 | — | $4.6M |
| Q4 25 | — | 6.4% | ||
| Q3 25 | -13.9% | -1.7% | ||
| Q2 25 | — | 5.4% | ||
| Q1 25 | — | 14.1% | ||
| Q4 24 | — | 37.7% | ||
| Q3 24 | — | 26.3% | ||
| Q2 24 | — | 15.4% | ||
| Q1 24 | — | 20.9% |
| Q4 25 | — | 0.1% | ||
| Q3 25 | 0.2% | 0.1% | ||
| Q2 25 | — | 0.1% | ||
| Q1 25 | — | 0.1% | ||
| Q4 24 | — | 0.2% | ||
| Q3 24 | — | 0.2% | ||
| Q2 24 | — | 0.2% | ||
| Q1 24 | — | 0.2% |
| Q4 25 | — | — | ||
| Q3 25 | — | -2.49× | ||
| Q2 25 | — | 0.93× | ||
| Q1 25 | — | 1.04× | ||
| Q4 24 | — | 2.44× | ||
| Q3 24 | — | 1.67× | ||
| Q2 24 | — | 1.13× | ||
| Q1 24 | — | 1.09× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
PEW
| Firearm Sales | $18.1M | 81% |
| Non-Firearm Sales | $4.2M | 19% |
TZOO
Segment breakdown not available.
