vs
Side-by-side financial comparison of Energy Recovery, Inc. (ERII) and MIMEDX GROUP, INC. (MDXG). Click either name above to swap in a different company.
MIMEDX GROUP, INC. is the larger business by last-quarter revenue ($118.1M vs $66.9M, roughly 1.8× Energy Recovery, Inc.). Energy Recovery, Inc. runs the higher net margin — 40.2% vs 12.9%, a 27.4% gap on every dollar of revenue. On growth, MIMEDX GROUP, INC. posted the faster year-over-year revenue change (27.1% vs -0.3%). Over the past eight quarters, MIMEDX GROUP, INC.'s revenue compounded faster (18.1% CAGR vs 8.1%).
Energy Recovery Inc. is an American manufacturer of energy recovery devices for water and CO2 refrigeration industries.
MiMedx is an American biomedical company based in Marietta, Georgia, founded in 2008. Using tissues from birth such as the placenta, amniotic sac, and umbilical cord, MiMedx creates skin for skin grafts for medical use.
ERII vs MDXG — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $66.9M | $118.1M |
| Net Profit | $26.9M | $15.2M |
| Gross Margin | 67.2% | 83.9% |
| Operating Margin | 46.8% | 17.8% |
| Net Margin | 40.2% | 12.9% |
| Revenue YoY | -0.3% | 27.1% |
| Net Profit YoY | 14.7% | 104.2% |
| EPS (diluted) | $0.49 | $0.10 |
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 | $66.9M | $118.1M | ||
| Q3 25 | $32.0M | $113.7M | ||
| Q2 25 | $28.1M | $98.6M | ||
| Q1 25 | — | $88.2M | ||
| Q4 24 | $67.1M | $92.9M | ||
| Q3 24 | $38.6M | $84.1M | ||
| Q2 24 | $27.2M | $87.2M | ||
| Q1 24 | $12.1M | $84.7M |
| Q4 25 | $26.9M | $15.2M | ||
| Q3 25 | $3.9M | $16.7M | ||
| Q2 25 | $2.1M | $9.6M | ||
| Q1 25 | — | $7.0M | ||
| Q4 24 | $23.5M | $7.4M | ||
| Q3 24 | $8.5M | $8.1M | ||
| Q2 24 | $-642.0K | $17.6M | ||
| Q1 24 | $-8.3M | $9.3M |
| Q4 25 | 67.2% | 83.9% | ||
| Q3 25 | 64.2% | 83.5% | ||
| Q2 25 | 64.0% | 81.1% | ||
| Q1 25 | — | 81.2% | ||
| Q4 24 | 70.2% | 81.8% | ||
| Q3 24 | 65.1% | 81.8% | ||
| Q2 24 | 64.6% | 83.0% | ||
| Q1 24 | 59.0% | 84.7% |
| Q4 25 | 46.8% | 17.8% | ||
| Q3 25 | 11.4% | 19.5% | ||
| Q2 25 | 5.3% | 12.5% | ||
| Q1 25 | — | 9.4% | ||
| Q4 24 | 38.2% | 11.9% | ||
| Q3 24 | 18.3% | 13.3% | ||
| Q2 24 | -7.4% | 26.9% | ||
| Q1 24 | -90.4% | 15.6% |
| Q4 25 | 40.2% | 12.9% | ||
| Q3 25 | 12.1% | 14.7% | ||
| Q2 25 | 7.3% | 9.8% | ||
| Q1 25 | — | 8.0% | ||
| Q4 24 | 35.0% | 8.0% | ||
| Q3 24 | 22.0% | 9.6% | ||
| Q2 24 | -2.4% | 20.2% | ||
| Q1 24 | -68.3% | 10.9% |
| Q4 25 | $0.49 | $0.10 | ||
| Q3 25 | $0.07 | $0.11 | ||
| Q2 25 | $0.04 | $0.06 | ||
| Q1 25 | — | $0.05 | ||
| Q4 24 | $0.40 | $0.05 | ||
| Q3 24 | $0.15 | $0.05 | ||
| Q2 24 | $-0.01 | $0.12 | ||
| Q1 24 | $-0.14 | $0.06 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $75.2M | $166.1M |
| Total DebtLower is stronger | — | $18.0M |
| Stockholders' EquityBook value | $206.2M | $256.5M |
| Total Assets | $231.5M | $342.7M |
| Debt / EquityLower = less leverage | — | 0.07× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $75.2M | $166.1M | ||
| Q3 25 | $70.4M | $142.1M | ||
| Q2 25 | $79.5M | $118.9M | ||
| Q1 25 | — | $106.4M | ||
| Q4 24 | $78.0M | $104.4M | ||
| Q3 24 | $118.6M | $88.8M | ||
| Q2 24 | $101.0M | $69.0M | ||
| Q1 24 | $117.4M | $48.5M |
| Q4 25 | — | $18.0M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $19.0M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $206.2M | $256.5M | ||
| Q3 25 | $180.8M | $238.9M | ||
| Q2 25 | $185.2M | $216.6M | ||
| Q1 25 | — | $202.8M | ||
| Q4 24 | $210.0M | $193.1M | ||
| Q3 24 | $233.9M | $181.0M | ||
| Q2 24 | $218.5M | $168.0M | ||
| Q1 24 | $216.0M | $155.7M |
| Q4 25 | $231.5M | $342.7M | ||
| Q3 25 | $209.6M | $319.0M | ||
| Q2 25 | $212.3M | $291.1M | ||
| Q1 25 | — | $270.4M | ||
| Q4 24 | $242.8M | $263.9M | ||
| Q3 24 | $262.7M | $243.9M | ||
| Q2 24 | $249.0M | $230.2M | ||
| Q1 24 | $244.3M | $221.7M |
| Q4 25 | — | 0.07× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.10× | ||
| 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 | $7.1M | $25.0M |
| Free Cash FlowOCF − Capex | $6.4M | — |
| FCF MarginFCF / Revenue | 9.6% | — |
| Capex IntensityCapex / Revenue | 1.0% | — |
| Cash ConversionOCF / Net Profit | 0.26× | 1.64× |
| TTM Free Cash FlowTrailing 4 quarters | $15.8M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $7.1M | $25.0M | ||
| Q3 25 | $-3.1M | $29.3M | ||
| Q2 25 | $4.1M | $14.4M | ||
| Q1 25 | — | $5.3M | ||
| Q4 24 | $9.0M | $18.8M | ||
| Q3 24 | $-3.0M | $19.6M | ||
| Q2 24 | $8.1M | $21.8M | ||
| Q1 24 | $6.5M | $6.0M |
| Q4 25 | $6.4M | — | ||
| Q3 25 | $-3.5M | — | ||
| Q2 25 | $4.0M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $8.9M | — | ||
| Q3 24 | $-3.2M | — | ||
| Q2 24 | $7.9M | — | ||
| Q1 24 | $5.7M | — |
| Q4 25 | 9.6% | — | ||
| Q3 25 | -10.9% | — | ||
| Q2 25 | 14.3% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 13.2% | — | ||
| Q3 24 | -8.2% | — | ||
| Q2 24 | 28.9% | — | ||
| Q1 24 | 46.9% | — |
| Q4 25 | 1.0% | — | ||
| Q3 25 | 1.1% | — | ||
| Q2 25 | 0.5% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.2% | — | ||
| Q3 24 | 0.4% | — | ||
| Q2 24 | 0.7% | — | ||
| Q1 24 | 6.8% | — |
| Q4 25 | 0.26× | 1.64× | ||
| Q3 25 | -0.81× | 1.75× | ||
| Q2 25 | 2.02× | 1.50× | ||
| Q1 25 | — | 0.75× | ||
| Q4 24 | 0.38× | 2.53× | ||
| Q3 24 | -0.35× | 2.42× | ||
| Q2 24 | — | 1.24× | ||
| Q1 24 | — | 0.65× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ERII
| Water Segment | $38.6M | 58% |
| Other | $11.0M | 16% |
| Original Equipment Manufacturer | $10.6M | 16% |
| Aftermarket | $6.6M | 10% |
MDXG
| Wound | $78.7M | 67% |
| Surgical | $39.4M | 33% |
