vs
Side-by-side financial comparison of Adient plc (ADNT) and CDW Corporation (CDW). Click either name above to swap in a different company.
CDW Corporation is the larger business by last-quarter revenue ($5.5B vs $3.6B, roughly 1.5× Adient plc). On growth, CDW Corporation posted the faster year-over-year revenue change (6.3% vs 4.3%). CDW Corporation produced more free cash flow last quarter ($395.9M vs $15.0M). Over the past eight quarters, CDW Corporation's revenue compounded faster (6.3% CAGR vs -1.4%).
Adient plc is an American, Irish-domiciled company that operates as the largest manufacturer of automotive seating for customers worldwide and is based in Plymouth, Michigan, United States.
CDW Corporation is an American multi-brand provider of information technology services, serving business, government, education, and healthcare sectors across the United States, the United Kingdom, and Canada. Headquartered in Vernon Hills, Illinois, CDW is a Fortune 500 and generated $21 billion in annual net sales in 2023.
ADNT vs CDW — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $3.6B | $5.5B |
| Net Profit | $-22.0M | — |
| Gross Margin | 6.0% | 22.8% |
| Operating Margin | 1.1% | 7.8% |
| Net Margin | -0.6% | — |
| Revenue YoY | 4.3% | 6.3% |
| Net Profit YoY | — | — |
| EPS (diluted) | $-0.28 | $2.13 |
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 | $3.6B | $5.5B | ||
| Q3 25 | $3.7B | $5.7B | ||
| Q2 25 | $3.7B | $6.0B | ||
| Q1 25 | $3.6B | $5.2B | ||
| Q4 24 | $3.5B | $5.2B | ||
| Q3 24 | $3.6B | $5.5B | ||
| Q2 24 | $3.7B | $5.4B | ||
| Q1 24 | $3.8B | $4.9B |
| Q4 25 | $-22.0M | — | ||
| Q3 25 | $18.0M | $291.0M | ||
| Q2 25 | $36.0M | $271.2M | ||
| Q1 25 | $-335.0M | $224.9M | ||
| Q4 24 | $0 | — | ||
| Q3 24 | $79.0M | $316.4M | ||
| Q2 24 | $-11.0M | $281.1M | ||
| Q1 24 | $-70.0M | $216.1M |
| Q4 25 | 6.0% | 22.8% | ||
| Q3 25 | 6.7% | 21.9% | ||
| Q2 25 | 6.3% | 20.8% | ||
| Q1 25 | 7.2% | 21.6% | ||
| Q4 24 | 6.2% | 22.3% | ||
| Q3 24 | 6.9% | 21.8% | ||
| Q2 24 | 5.6% | 21.8% | ||
| Q1 24 | 6.1% | 21.8% |
| Q4 25 | 1.1% | 7.8% | ||
| Q3 25 | 1.7% | 7.7% | ||
| Q2 25 | 1.8% | 7.0% | ||
| Q1 25 | -7.3% | 7.0% | ||
| Q4 24 | 1.3% | 7.9% | ||
| Q3 24 | 1.8% | 8.7% | ||
| Q2 24 | 1.2% | 8.0% | ||
| Q1 24 | -1.1% | 6.7% |
| Q4 25 | -0.6% | — | ||
| Q3 25 | 0.5% | 5.1% | ||
| Q2 25 | 1.0% | 4.5% | ||
| Q1 25 | -9.3% | 4.3% | ||
| Q4 24 | — | — | ||
| Q3 24 | 2.2% | 5.7% | ||
| Q2 24 | -0.3% | 5.2% | ||
| Q1 24 | -1.9% | 4.4% |
| Q4 25 | $-0.28 | $2.13 | ||
| Q3 25 | $0.17 | $2.21 | ||
| Q2 25 | $0.43 | $2.05 | ||
| Q1 25 | $-3.99 | $1.69 | ||
| Q4 24 | $0.00 | $1.97 | ||
| Q3 24 | $0.88 | $2.34 | ||
| Q2 24 | $-0.12 | $2.07 | ||
| Q1 24 | $-0.77 | $1.59 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $618.7M |
| Total DebtLower is stronger | $2.4B | — |
| Stockholders' EquityBook value | $1.7B | $2.6B |
| Total Assets | $8.8B | $16.0B |
| Debt / EquityLower = less leverage | 1.37× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $618.7M | ||
| Q3 25 | — | $452.9M | ||
| Q2 25 | — | $481.0M | ||
| Q1 25 | — | $688.1M | ||
| Q4 24 | — | $717.7M | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $665.3M | ||
| Q1 24 | — | $803.8M |
| Q4 25 | $2.4B | — | ||
| Q3 25 | $2.4B | — | ||
| Q2 25 | $2.4B | — | ||
| Q1 25 | $2.4B | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | $2.4B | — | ||
| Q2 24 | $2.4B | — | ||
| Q1 24 | $2.4B | — |
| Q4 25 | $1.7B | $2.6B | ||
| Q3 25 | $1.8B | $2.5B | ||
| Q2 25 | $1.8B | $2.5B | ||
| Q1 25 | $1.7B | $2.3B | ||
| Q4 24 | $1.9B | $2.4B | ||
| Q3 24 | $2.1B | $2.3B | ||
| Q2 24 | $1.9B | $2.2B | ||
| Q1 24 | $2.1B | $2.1B |
| Q4 25 | $8.8B | $16.0B | ||
| Q3 25 | $9.0B | $15.2B | ||
| Q2 25 | $8.8B | $15.3B | ||
| Q1 25 | $8.6B | $15.0B | ||
| Q4 24 | $8.5B | $14.7B | ||
| Q3 24 | $9.4B | $14.4B | ||
| Q2 24 | $9.1B | $13.6B | ||
| Q1 24 | $9.3B | $13.2B |
| Q4 25 | 1.37× | — | ||
| Q3 25 | 1.35× | — | ||
| Q2 25 | 1.34× | — | ||
| Q1 25 | 1.44× | — | ||
| Q4 24 | 1.28× | — | ||
| Q3 24 | 1.12× | — | ||
| Q2 24 | 1.24× | — | ||
| Q1 24 | 1.16× | — |
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 | $80.0M | $433.8M |
| Free Cash FlowOCF − Capex | $15.0M | $395.9M |
| FCF MarginFCF / Revenue | 0.4% | 7.2% |
| Capex IntensityCapex / Revenue | 1.8% | 0.7% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $174.0M | $1.1B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $80.0M | $433.8M | ||
| Q3 25 | $213.0M | $328.3M | ||
| Q2 25 | $172.0M | $155.9M | ||
| Q1 25 | $-45.0M | $287.2M | ||
| Q4 24 | $109.0M | $345.3M | ||
| Q3 24 | $263.0M | $342.1M | ||
| Q2 24 | $158.0M | $149.9M | ||
| Q1 24 | $81.0M | $440.0M |
| Q4 25 | $15.0M | $395.9M | ||
| Q3 25 | $134.0M | $298.5M | ||
| Q2 25 | $115.0M | $133.4M | ||
| Q1 25 | $-90.0M | $260.3M | ||
| Q4 24 | $45.0M | $316.7M | ||
| Q3 24 | $191.0M | $308.5M | ||
| Q2 24 | $88.0M | $119.0M | ||
| Q1 24 | $12.0M | $410.5M |
| Q4 25 | 0.4% | 7.2% | ||
| Q3 25 | 3.6% | 5.2% | ||
| Q2 25 | 3.1% | 2.2% | ||
| Q1 25 | -2.5% | 5.0% | ||
| Q4 24 | 1.3% | 6.1% | ||
| Q3 24 | 5.4% | 5.6% | ||
| Q2 24 | 2.4% | 2.2% | ||
| Q1 24 | 0.3% | 8.4% |
| Q4 25 | 1.8% | 0.7% | ||
| Q3 25 | 2.1% | 0.5% | ||
| Q2 25 | 1.5% | 0.4% | ||
| Q1 25 | 1.2% | 0.5% | ||
| Q4 24 | 1.8% | 0.6% | ||
| Q3 24 | 2.0% | 0.6% | ||
| Q2 24 | 1.9% | 0.6% | ||
| Q1 24 | 1.8% | 0.6% |
| Q4 25 | — | — | ||
| Q3 25 | 11.83× | 1.13× | ||
| Q2 25 | 4.78× | 0.57× | ||
| Q1 25 | — | 1.28× | ||
| Q4 24 | — | — | ||
| Q3 24 | 3.33× | 1.08× | ||
| Q2 24 | — | 0.53× | ||
| Q1 24 | — | 2.04× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
