vs
Side-by-side financial comparison of Relay Therapeutics, Inc. (RLAY) and Worksport Ltd (WKSP). Click either name above to swap in a different company.
Relay Therapeutics, Inc. is the larger business by last-quarter revenue ($7.0M vs $4.7M, roughly 1.5× Worksport Ltd). Worksport Ltd produced more free cash flow last quarter ($-6.3M vs $-235.9M).
Relay Therapeutics is a clinical-stage biotechnology company focused on developing precision oncology therapies. It leverages advanced computational modeling of protein dynamics, paired with cutting-edge experimental biology, to design targeted medicines for previously intractable cancer types, serving global oncology care markets and patient populations.
Worksport LtdWKSPEarnings & Financial Report
Worksport Ltd is a cleantech company specializing in portable solar energy solutions and custom truck bed accessories. Its core offerings include solar-powered tonneau covers for pickup trucks and portable mobile power stations, serving the North American automotive aftermarket and consumer clean energy segments.
RLAY vs WKSP — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $7.0M | $4.7M |
| Net Profit | — | — |
| Gross Margin | — | 30.1% |
| Operating Margin | — | -129.6% |
| Net Margin | — | — |
| Revenue YoY | — | 62.0% |
| Net Profit YoY | — | — |
| EPS (diluted) | — | $-0.65 |
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 | $7.0M | $4.7M | ||
| Q3 25 | $0 | $5.0M | ||
| Q2 25 | — | $4.1M | ||
| Q1 25 | $7.7M | $2.2M | ||
| Q4 24 | $0 | $2.9M | ||
| Q3 24 | $0 | $3.1M | ||
| Q2 24 | $0 | $1.9M | ||
| Q1 24 | $10.0M | $512.6K |
| Q4 25 | — | — | ||
| Q3 25 | $-74.1M | $-4.9M | ||
| Q2 25 | — | $-3.7M | ||
| Q1 25 | $-77.1M | $-4.5M | ||
| Q4 24 | — | — | ||
| Q3 24 | $-88.1M | $-4.1M | ||
| Q2 24 | $-92.2M | $-4.0M | ||
| Q1 24 | $-81.4M | $-3.7M |
| Q4 25 | — | 30.1% | ||
| Q3 25 | — | 31.3% | ||
| Q2 25 | — | 26.4% | ||
| Q1 25 | — | 17.7% | ||
| Q4 24 | — | 11.1% | ||
| Q3 24 | — | 7.9% | ||
| Q2 24 | — | 15.4% | ||
| Q1 24 | — | 7.3% |
| Q4 25 | — | -129.6% | ||
| Q3 25 | — | -95.6% | ||
| Q2 25 | — | -88.1% | ||
| Q1 25 | -1105.2% | -190.0% | ||
| Q4 24 | — | -137.0% | ||
| Q3 24 | — | -125.1% | ||
| Q2 24 | — | -203.5% | ||
| Q1 24 | -903.0% | -709.9% |
| Q4 25 | — | — | ||
| Q3 25 | — | -98.3% | ||
| Q2 25 | — | -91.0% | ||
| Q1 25 | -1003.6% | -199.1% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | -132.4% | ||
| Q2 24 | — | -208.9% | ||
| Q1 24 | -813.3% | -724.6% |
| Q4 25 | — | $-0.65 | ||
| Q3 25 | $-0.43 | $-0.75 | ||
| Q2 25 | — | $-0.71 | ||
| Q1 25 | $-0.46 | $-1.05 | ||
| Q4 24 | — | $-1.14 | ||
| Q3 24 | $-0.63 | $-1.40 | ||
| Q2 24 | $-0.69 | $-1.55 | ||
| Q1 24 | $-0.62 | $-1.75 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $84.0M | $5.9M |
| Total DebtLower is stronger | — | $2.7M |
| Stockholders' EquityBook value | $567.1M | $22.9M |
| Total Assets | $621.3M | $30.7M |
| Debt / EquityLower = less leverage | — | 0.12× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $84.0M | $5.9M | ||
| Q3 25 | $91.6M | $3.8M | ||
| Q2 25 | — | $1.4M | ||
| Q1 25 | $93.5M | $5.1M | ||
| Q4 24 | $124.3M | $4.9M | ||
| Q3 24 | $152.4M | $1.9M | ||
| Q2 24 | $134.1M | $3.4M | ||
| Q1 24 | $152.9M | $3.5M |
| Q4 25 | — | $2.7M | ||
| Q3 25 | — | $2.9M | ||
| Q2 25 | — | $2.5M | ||
| Q1 25 | — | $3.1M | ||
| Q4 24 | — | $5.3M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $567.1M | $22.9M | ||
| Q3 25 | $607.7M | $19.8M | ||
| Q2 25 | — | $17.3M | ||
| Q1 25 | $721.1M | $20.1M | ||
| Q4 24 | $777.8M | $17.4M | ||
| Q3 24 | $838.9M | $16.4M | ||
| Q2 24 | $681.7M | $19.1M | ||
| Q1 24 | $745.8M | $18.9M |
| Q4 25 | $621.3M | $30.7M | ||
| Q3 25 | $670.0M | $27.0M | ||
| Q2 25 | — | $23.6M | ||
| Q1 25 | $799.4M | $26.7M | ||
| Q4 24 | $871.3M | $25.7M | ||
| Q3 24 | $930.1M | $24.9M | ||
| Q2 24 | $772.5M | $27.2M | ||
| Q1 24 | $841.4M | $27.3M |
| Q4 25 | — | 0.12× | ||
| Q3 25 | — | 0.15× | ||
| Q2 25 | — | 0.14× | ||
| Q1 25 | — | 0.16× | ||
| Q4 24 | — | 0.30× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $-235.5M | $-6.1M |
| Free Cash FlowOCF − Capex | $-235.9M | $-6.3M |
| FCF MarginFCF / Revenue | -3370.0% | -132.4% |
| Capex IntensityCapex / Revenue | 5.9% | 3.3% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-622.7M | $-18.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-235.5M | $-6.1M | ||
| Q3 25 | $-62.1M | $-4.3M | ||
| Q2 25 | — | $-3.1M | ||
| Q1 25 | $-73.2M | $-3.8M | ||
| Q4 24 | $-249.1M | $-2.2M | ||
| Q3 24 | $-75.1M | $-1.5M | ||
| Q2 24 | $-65.8M | $-3.6M | ||
| Q1 24 | $-50.3M | $-2.8M |
| Q4 25 | $-235.9M | $-6.3M | ||
| Q3 25 | $-62.1M | $-4.6M | ||
| Q2 25 | — | $-3.2M | ||
| Q1 25 | $-73.6M | $-4.0M | ||
| Q4 24 | $-251.1M | $-2.2M | ||
| Q3 24 | $-75.3M | $-1.7M | ||
| Q2 24 | $-65.8M | $-3.7M | ||
| Q1 24 | $-52.1M | $-3.0M |
| Q4 25 | -3370.0% | -132.4% | ||
| Q3 25 | — | -92.1% | ||
| Q2 25 | — | -77.1% | ||
| Q1 25 | -958.4% | -180.4% | ||
| Q4 24 | — | -75.4% | ||
| Q3 24 | — | -54.5% | ||
| Q2 24 | — | -195.1% | ||
| Q1 24 | -520.7% | -586.7% |
| Q4 25 | 5.9% | 3.3% | ||
| Q3 25 | — | 7.3% | ||
| Q2 25 | — | 1.7% | ||
| Q1 25 | 5.0% | 9.0% | ||
| Q4 24 | — | 0.9% | ||
| Q3 24 | — | 5.3% | ||
| Q2 24 | — | 6.4% | ||
| Q1 24 | 17.8% | 41.5% |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
