vs
Side-by-side financial comparison of USANA HEALTH SCIENCES INC (USNA) and Bristow Group Inc. (VTOL). Click either name above to swap in a different company.
Bristow Group Inc. is the larger business by last-quarter revenue ($377.3M vs $226.2M, roughly 1.7× USANA HEALTH SCIENCES INC). Bristow Group Inc. runs the higher net margin — 4.9% vs 0.1%, a 4.8% gap on every dollar of revenue. On growth, Bristow Group Inc. posted the faster year-over-year revenue change (6.7% vs -10.0%). Over the past eight quarters, Bristow Group Inc.'s revenue compounded faster (5.8% CAGR vs -0.4%).
Usana Health Sciences, Inc., or USANA, is an American multi-level marketing company based in Salt Lake City, Utah. As of 2021, Usana was the 14th largest direct-selling company in the world by revenue. The company manufactures most of its nutritional products, dietary supplements, and skincare products at a Salt Lake City facility. Its products are sold in 24 countries via a network of independent distributors.
Bristow Helicopters Limited is a British civil helicopter operator originally based at Aberdeen Airport, Scotland, which is currently a part of the U.S.-based Bristow Group which in turn has its corporate headquarters in Houston, Texas, U.S. In 2020, Bristow Group was merged with Era Helicopters, a large U.S.-based commercial helicopter operator that was previously a division of Era Aviation, with the two companies then continuing to use the Bristow name.
USNA vs VTOL — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $226.2M | $377.3M |
| Net Profit | $180.0K | $18.4M |
| Gross Margin | 78.2% | — |
| Operating Margin | 1.7% | 8.5% |
| Net Margin | 0.1% | 4.9% |
| Revenue YoY | -10.0% | 6.7% |
| Net Profit YoY | -74.0% | -42.1% |
| EPS (diluted) | $-0.10 | $0.61 |
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 | $226.2M | $377.3M | ||
| Q3 25 | $213.7M | $386.3M | ||
| Q2 25 | $235.8M | $376.4M | ||
| Q1 25 | $249.5M | $350.5M | ||
| Q4 24 | $213.6M | $353.5M | ||
| Q3 24 | $200.2M | $365.1M | ||
| Q2 24 | $212.9M | $359.7M | ||
| Q1 24 | $227.8M | $337.1M |
| Q4 25 | $180.0K | $18.4M | ||
| Q3 25 | $-6.5M | $51.5M | ||
| Q2 25 | $9.7M | $31.7M | ||
| Q1 25 | $9.4M | $27.4M | ||
| Q4 24 | $4.5M | $31.8M | ||
| Q3 24 | $10.6M | $28.2M | ||
| Q2 24 | $10.4M | $28.2M | ||
| Q1 24 | $16.5M | $6.6M |
| Q4 25 | 78.2% | — | ||
| Q3 25 | 77.2% | — | ||
| Q2 25 | 78.7% | — | ||
| Q1 25 | 79.0% | — | ||
| Q4 24 | 82.0% | — | ||
| Q3 24 | 80.4% | — | ||
| Q2 24 | 81.1% | — | ||
| Q1 24 | 81.1% | — |
| Q4 25 | 1.7% | 8.5% | ||
| Q3 25 | 0.6% | 13.1% | ||
| Q2 25 | 7.1% | 11.3% | ||
| Q1 25 | 6.3% | 9.6% | ||
| Q4 24 | 3.8% | 9.0% | ||
| Q3 24 | 7.8% | 9.1% | ||
| Q2 24 | 8.4% | 12.4% | ||
| Q1 24 | 10.8% | 6.8% |
| Q4 25 | 0.1% | 4.9% | ||
| Q3 25 | -3.1% | 13.3% | ||
| Q2 25 | 4.1% | 8.4% | ||
| Q1 25 | 3.8% | 7.8% | ||
| Q4 24 | 2.1% | 9.0% | ||
| Q3 24 | 5.3% | 7.7% | ||
| Q2 24 | 4.9% | 7.8% | ||
| Q1 24 | 7.3% | 2.0% |
| Q4 25 | $-0.10 | $0.61 | ||
| Q3 25 | $-0.36 | $1.72 | ||
| Q2 25 | $0.52 | $1.07 | ||
| Q1 25 | $0.49 | $0.92 | ||
| Q4 24 | $0.23 | $1.07 | ||
| Q3 24 | $0.56 | $0.95 | ||
| Q2 24 | $0.54 | $0.96 | ||
| Q1 24 | $0.86 | $0.23 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $158.4M | $286.2M |
| Total DebtLower is stronger | — | $671.5M |
| Stockholders' EquityBook value | — | $1.1B |
| Total Assets | $742.9M | $2.3B |
| Debt / EquityLower = less leverage | — | 0.63× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $158.4M | $286.2M | ||
| Q3 25 | $145.3M | $245.5M | ||
| Q2 25 | $151.3M | $251.8M | ||
| Q1 25 | $179.6M | $191.1M | ||
| Q4 24 | $181.8M | $247.5M | ||
| Q3 24 | $364.9M | $200.3M | ||
| Q2 24 | $332.4M | $178.6M | ||
| Q1 24 | $328.3M | $140.6M |
| Q4 25 | — | $671.5M | ||
| Q3 25 | — | $675.0M | ||
| Q2 25 | — | $705.2M | ||
| Q1 25 | — | $701.9M | ||
| Q4 24 | — | $689.8M | ||
| Q3 24 | — | $629.1M | ||
| Q2 24 | — | $594.2M | ||
| Q1 24 | — | $544.1M |
| Q4 25 | — | $1.1B | ||
| Q3 25 | $528.1M | $1.0B | ||
| Q2 25 | $531.1M | $984.4M | ||
| Q1 25 | $529.8M | $931.7M | ||
| Q4 24 | $532.1M | $891.7M | ||
| Q3 24 | $533.1M | $899.2M | ||
| Q2 24 | $512.2M | $849.1M | ||
| Q1 24 | $500.0M | $820.7M |
| Q4 25 | $742.9M | $2.3B | ||
| Q3 25 | $726.6M | $2.3B | ||
| Q2 25 | $734.5M | $2.3B | ||
| Q1 25 | $746.6M | $2.2B | ||
| Q4 24 | $748.2M | $2.1B | ||
| Q3 24 | $671.3M | $2.1B | ||
| Q2 24 | $631.4M | $2.0B | ||
| Q1 24 | $629.3M | $1.9B |
| Q4 25 | — | 0.63× | ||
| Q3 25 | — | 0.65× | ||
| Q2 25 | — | 0.72× | ||
| Q1 25 | — | 0.75× | ||
| Q4 24 | — | 0.77× | ||
| Q3 24 | — | 0.70× | ||
| Q2 24 | — | 0.70× | ||
| Q1 24 | — | 0.66× |
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 | — | $76.9M |
| Free Cash FlowOCF − Capex | — | $47.8M |
| FCF MarginFCF / Revenue | — | 12.7% |
| Capex IntensityCapex / Revenue | — | 7.7% |
| Cash ConversionOCF / Net Profit | — | 4.17× |
| TTM Free Cash FlowTrailing 4 quarters | — | $56.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $76.9M | ||
| Q3 25 | $-2.0M | $23.1M | ||
| Q2 25 | $12.2M | $99.0M | ||
| Q1 25 | $15.5M | $-603.0K | ||
| Q4 24 | $5.8M | $51.1M | ||
| Q3 24 | $29.5M | $66.0M | ||
| Q2 24 | $8.0M | $33.7M | ||
| Q1 24 | $17.7M | $26.7M |
| Q4 25 | — | $47.8M | ||
| Q3 25 | $-5.2M | $-6.2M | ||
| Q2 25 | $7.2M | $67.4M | ||
| Q1 25 | $12.7M | $-52.7M | ||
| Q4 24 | $4.0M | $-32.4M | ||
| Q3 24 | $27.1M | $9.0M | ||
| Q2 24 | $5.3M | $-16.7M | ||
| Q1 24 | $14.5M | $-37.9M |
| Q4 25 | — | 12.7% | ||
| Q3 25 | -2.4% | -1.6% | ||
| Q2 25 | 3.0% | 17.9% | ||
| Q1 25 | 5.1% | -15.0% | ||
| Q4 24 | 1.9% | -9.2% | ||
| Q3 24 | 13.6% | 2.5% | ||
| Q2 24 | 2.5% | -4.6% | ||
| Q1 24 | 6.4% | -11.2% |
| Q4 25 | — | 7.7% | ||
| Q3 25 | 1.5% | 7.6% | ||
| Q2 25 | 2.1% | 8.4% | ||
| Q1 25 | 1.1% | 14.9% | ||
| Q4 24 | 0.8% | 23.6% | ||
| Q3 24 | 1.2% | 15.6% | ||
| Q2 24 | 1.3% | 14.0% | ||
| Q1 24 | 1.4% | 19.2% |
| Q4 25 | — | 4.17× | ||
| Q3 25 | — | 0.45× | ||
| Q2 25 | 1.27× | 3.12× | ||
| Q1 25 | 1.65× | -0.02× | ||
| Q4 24 | 1.29× | 1.61× | ||
| Q3 24 | 2.78× | 2.34× | ||
| Q2 24 | 0.77× | 1.20× | ||
| Q1 24 | 1.07× | 4.04× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
USNA
Segment breakdown not available.
VTOL
| Offshore Energy Services | $247.5M | 66% |
| Government Services | $100.1M | 27% |
| Other | $21.9M | 6% |
| Related Party | $7.8M | 2% |
