vs
Side-by-side financial comparison of StepStone Group Inc. (STEP) and TIDEWATER INC (TDW). Click either name above to swap in a different company.
StepStone Group Inc. is the larger business by last-quarter revenue ($586.5M vs $336.8M, roughly 1.7× TIDEWATER INC). TIDEWATER INC runs the higher net margin — 65.3% vs -21.0%, a 86.3% gap on every dollar of revenue. On growth, StepStone Group Inc. posted the faster year-over-year revenue change (73.0% vs -2.4%). TIDEWATER INC produced more free cash flow last quarter ($147.8M vs $26.7M). Over the past eight quarters, StepStone Group Inc.'s revenue compounded faster (28.2% CAGR vs 2.4%).
Rosetta Stone Inc. is an American education technology software company that develops language, literacy and brain-fitness software. Best known for its language-learning products, in 2013, the company expanded beyond language into education-technology with its acquisitions of Livemocha, Lexia Learning, Fit Brains, and Tell Me More. In 2021, it became a subsidiary of IXL Learning.
Tidewater, Inc. is a publicly traded international petroleum service company headquartered in Houston, Texas, U.S. It operates a fleet of ships, primarily providing vessels and marine services to the offshore petroleum and offshore wind industries.
STEP vs TDW — Head-to-Head
Income Statement — Q3 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $586.5M | $336.8M |
| Net Profit | $-123.5M | $219.9M |
| Gross Margin | — | — |
| Operating Margin | -33.2% | 19.0% |
| Net Margin | -21.0% | 65.3% |
| Revenue YoY | 73.0% | -2.4% |
| Net Profit YoY | 35.7% | 495.8% |
| EPS (diluted) | $-1.55 | $4.37 |
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 | $586.5M | $336.8M | ||
| Q3 25 | $454.2M | $341.1M | ||
| Q2 25 | $364.3M | $341.4M | ||
| Q1 25 | $377.7M | $333.4M | ||
| Q4 24 | $339.0M | $345.1M | ||
| Q3 24 | $271.7M | $340.4M | ||
| Q2 24 | $186.4M | $339.2M | ||
| Q1 24 | $356.8M | $321.2M |
| Q4 25 | $-123.5M | $219.9M | ||
| Q3 25 | $-366.1M | $-806.0K | ||
| Q2 25 | $-38.4M | $72.9M | ||
| Q1 25 | $-18.5M | $42.7M | ||
| Q4 24 | $-192.0M | $36.9M | ||
| Q3 24 | $17.6M | $46.4M | ||
| Q2 24 | $13.3M | $50.4M | ||
| Q1 24 | $30.8M | $47.0M |
| Q4 25 | -33.2% | 19.0% | ||
| Q3 25 | -148.8% | 18.4% | ||
| Q2 25 | -5.6% | 23.7% | ||
| Q1 25 | 2.6% | 22.5% | ||
| Q4 24 | -101.7% | 23.6% | ||
| Q3 24 | 21.3% | 20.6% | ||
| Q2 24 | 29.4% | 23.0% | ||
| Q1 24 | 26.5% | 25.5% |
| Q4 25 | -21.0% | 65.3% | ||
| Q3 25 | -80.6% | -0.2% | ||
| Q2 25 | -10.5% | 21.4% | ||
| Q1 25 | -4.9% | 12.8% | ||
| Q4 24 | -56.6% | 10.7% | ||
| Q3 24 | 6.5% | 13.6% | ||
| Q2 24 | 7.2% | 14.8% | ||
| Q1 24 | 8.6% | 14.6% |
| Q4 25 | $-1.55 | $4.37 | ||
| Q3 25 | $-4.66 | $-0.02 | ||
| Q2 25 | $-0.49 | $1.46 | ||
| Q1 25 | $-0.37 | $0.83 | ||
| Q4 24 | $-2.61 | $0.70 | ||
| Q3 24 | $0.26 | $0.87 | ||
| Q2 24 | $0.20 | $0.94 | ||
| Q1 24 | $0.47 | $0.89 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $578.8M |
| Total DebtLower is stronger | $270.2M | $670.1M |
| Stockholders' EquityBook value | $-378.8M | $1.4B |
| Total Assets | $5.2B | $2.4B |
| Debt / EquityLower = less leverage | — | 0.49× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $578.8M | ||
| Q3 25 | — | $428.2M | ||
| Q2 25 | — | $369.4M | ||
| Q1 25 | — | $341.8M | ||
| Q4 24 | — | $324.9M | ||
| Q3 24 | — | $280.8M | ||
| Q2 24 | — | $315.9M | ||
| Q1 24 | — | $280.9M |
| Q4 25 | $270.2M | $670.1M | ||
| Q3 25 | $269.9M | — | ||
| Q2 25 | $269.6M | — | ||
| Q1 25 | $269.3M | — | ||
| Q4 24 | $168.9M | $647.9M | ||
| Q3 24 | $172.3M | — | ||
| Q2 24 | $172.1M | — | ||
| Q1 24 | $148.8M | — |
| Q4 25 | $-378.8M | $1.4B | ||
| Q3 25 | $-233.5M | $1.1B | ||
| Q2 25 | $153.9M | $1.1B | ||
| Q1 25 | $179.4M | $1.1B | ||
| Q4 24 | $209.8M | $1.1B | ||
| Q3 24 | $397.5M | $1.1B | ||
| Q2 24 | $366.9M | $1.1B | ||
| Q1 24 | $324.5M | $1.1B |
| Q4 25 | $5.2B | $2.4B | ||
| Q3 25 | $5.3B | $2.1B | ||
| Q2 25 | $4.8B | $2.1B | ||
| Q1 25 | $4.6B | $2.1B | ||
| Q4 24 | $4.3B | $2.1B | ||
| Q3 24 | $4.0B | $2.0B | ||
| Q2 24 | $3.8B | $2.1B | ||
| Q1 24 | $3.8B | $2.1B |
| Q4 25 | — | 0.49× | ||
| Q3 25 | — | — | ||
| Q2 25 | 1.75× | — | ||
| Q1 25 | 1.50× | — | ||
| Q4 24 | 0.81× | 0.58× | ||
| Q3 24 | 0.43× | — | ||
| Q2 24 | 0.47× | — | ||
| Q1 24 | 0.46× | — |
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 | $27.2M | $153.0M |
| Free Cash FlowOCF − Capex | $26.7M | $147.8M |
| FCF MarginFCF / Revenue | 4.6% | 43.9% |
| Capex IntensityCapex / Revenue | 0.1% | 1.5% |
| Cash ConversionOCF / Net Profit | — | 0.70× |
| TTM Free Cash FlowTrailing 4 quarters | $18.6M | $353.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $27.2M | $153.0M | ||
| Q3 25 | $16.2M | $54.7M | ||
| Q2 25 | $46.3M | $85.4M | ||
| Q1 25 | $-66.5M | $86.0M | ||
| Q4 24 | $27.6M | $100.0M | ||
| Q3 24 | $53.7M | $49.0M | ||
| Q2 24 | $50.2M | $78.6M | ||
| Q1 24 | $7.6M | $54.8M |
| Q4 25 | $26.7M | $147.8M | ||
| Q3 25 | $15.9M | $49.6M | ||
| Q2 25 | $45.2M | $80.2M | ||
| Q1 25 | $-69.2M | $75.7M | ||
| Q4 24 | $27.0M | $95.5M | ||
| Q3 24 | $52.4M | $43.3M | ||
| Q2 24 | $49.6M | $72.3M | ||
| Q1 24 | $6.7M | $43.8M |
| Q4 25 | 4.6% | 43.9% | ||
| Q3 25 | 3.5% | 14.5% | ||
| Q2 25 | 12.4% | 23.5% | ||
| Q1 25 | -18.3% | 22.7% | ||
| Q4 24 | 8.0% | 27.7% | ||
| Q3 24 | 19.3% | 12.7% | ||
| Q2 24 | 26.6% | 21.3% | ||
| Q1 24 | 1.9% | 13.6% |
| Q4 25 | 0.1% | 1.5% | ||
| Q3 25 | 0.1% | 1.5% | ||
| Q2 25 | 0.3% | 1.5% | ||
| Q1 25 | 0.7% | 3.1% | ||
| Q4 24 | 0.2% | 1.3% | ||
| Q3 24 | 0.5% | 1.7% | ||
| Q2 24 | 0.3% | 1.9% | ||
| Q1 24 | 0.3% | 3.4% |
| Q4 25 | — | 0.70× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 1.17× | ||
| Q1 25 | — | 2.02× | ||
| Q4 24 | — | 2.71× | ||
| Q3 24 | 3.05× | 1.06× | ||
| Q2 24 | 3.76× | 1.56× | ||
| Q1 24 | 0.25× | 1.16× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
STEP
| Other | $210.1M | 36% |
| Management And Advisory Fees Net Focused Commingled Funds | $143.3M | 24% |
| Carried Interest Allocation Focused Commingled Funds | $85.1M | 15% |
| Carried Interest Allocation Separately Managed Accounts | $63.6M | 11% |
| Carried Interest Allocation Realized | $46.7M | 8% |
| Management And Advisory Fees Net Advisory And Other Services | $18.3M | 3% |
| Legacy Carried Interest Allocation Focused Commingled Funds | $10.3M | 2% |
| Income Based Incentive Fees | $6.0M | 1% |
| Management And Advisory Fees Net Fund Reimbursement Revenues | $3.1M | 1% |
TDW
Segment breakdown not available.
