vs
Side-by-side financial comparison of ESTABLISHMENT LABS HOLDINGS INC. (ESTA) and Kennedy-Wilson Holdings, Inc. (KW). Click either name above to swap in a different company.
Kennedy-Wilson Holdings, Inc. is the larger business by last-quarter revenue ($120.6M vs $64.6M, roughly 1.9× ESTABLISHMENT LABS HOLDINGS INC.). On growth, ESTABLISHMENT LABS HOLDINGS INC. posted the faster year-over-year revenue change (45.2% vs -11.0%). ESTABLISHMENT LABS HOLDINGS INC. produced more free cash flow last quarter ($-2.0M vs $-55.2M). Over the past eight quarters, ESTABLISHMENT LABS HOLDINGS INC.'s revenue compounded faster (31.9% CAGR vs -6.0%).
Astera Labs, Inc. is an American fabless semiconductor manufacturer and artificial intelligence company. The company specializes in designing high-speed connectivity solutions for data centers and AI infrastructure. The company has been listed on the Nasdaq since March 2024.
Kennedy Wilson is a real estate investment company headquartered in Beverly Hills, California, United States.
ESTA vs KW — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $64.6M | $120.6M |
| Net Profit | — | $58.0M |
| Gross Margin | 70.5% | — |
| Operating Margin | -6.1% | 57.3% |
| Net Margin | — | 48.1% |
| Revenue YoY | 45.2% | -11.0% |
| Net Profit YoY | — | 32.7% |
| EPS (diluted) | $-0.07 | $0.22 |
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 | $64.6M | $120.6M | ||
| Q3 25 | $53.8M | $116.4M | ||
| Q2 25 | $51.3M | $135.7M | ||
| Q1 25 | $41.4M | $128.3M | ||
| Q4 24 | $44.5M | $135.5M | ||
| Q3 24 | $40.2M | $127.5M | ||
| Q2 24 | $44.1M | $132.0M | ||
| Q1 24 | $37.2M | $136.4M |
| Q4 25 | — | $58.0M | ||
| Q3 25 | $-11.1M | $-10.2M | ||
| Q2 25 | $-16.6M | $5.6M | ||
| Q1 25 | $-20.7M | $-29.6M | ||
| Q4 24 | — | $43.7M | ||
| Q3 24 | $-16.7M | $-66.8M | ||
| Q2 24 | $-17.2M | $-48.3M | ||
| Q1 24 | $-16.2M | $37.7M |
| Q4 25 | 70.5% | — | ||
| Q3 25 | 70.1% | — | ||
| Q2 25 | 68.8% | — | ||
| Q1 25 | 67.2% | — | ||
| Q4 24 | 68.5% | — | ||
| Q3 24 | 63.9% | — | ||
| Q2 24 | 65.6% | — | ||
| Q1 24 | 65.6% | — |
| Q4 25 | -6.1% | 57.3% | ||
| Q3 25 | -7.5% | -6.2% | ||
| Q2 25 | -27.5% | 7.4% | ||
| Q1 25 | -41.0% | -26.9% | ||
| Q4 24 | -41.9% | 36.7% | ||
| Q3 24 | -32.7% | -60.8% | ||
| Q2 24 | -21.2% | -45.5% | ||
| Q1 24 | -23.8% | 47.2% |
| Q4 25 | — | 48.1% | ||
| Q3 25 | -20.7% | -8.8% | ||
| Q2 25 | -32.3% | 4.1% | ||
| Q1 25 | -50.1% | -23.1% | ||
| Q4 24 | — | 32.3% | ||
| Q3 24 | -41.5% | -52.4% | ||
| Q2 24 | -38.9% | -36.6% | ||
| Q1 24 | -43.6% | 27.6% |
| Q4 25 | $-0.07 | $0.22 | ||
| Q3 25 | $-0.38 | $-0.15 | ||
| Q2 25 | $-0.57 | $-0.05 | ||
| Q1 25 | $-0.70 | $-0.30 | ||
| Q4 24 | $-1.21 | $0.24 | ||
| Q3 24 | $-0.59 | $-0.56 | ||
| Q2 24 | $-0.62 | $-0.43 | ||
| Q1 24 | $-0.58 | $0.19 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $75.6M | $184.5M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $23.5M | $1.5B |
| Total Assets | $357.2M | $6.6B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $75.6M | $184.5M | ||
| Q3 25 | $70.6M | $382.6M | ||
| Q2 25 | $54.6M | $309.1M | ||
| Q1 25 | $69.2M | $356.6M | ||
| Q4 24 | $90.3M | $217.5M | ||
| Q3 24 | — | $367.1M | ||
| Q2 24 | — | $366.5M | ||
| Q1 24 | — | $541.9M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $0 | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $23.5M | $1.5B | ||
| Q3 25 | $16.4M | $1.5B | ||
| Q2 25 | $22.8M | $1.6B | ||
| Q1 25 | $38.5M | $1.6B | ||
| Q4 24 | $53.1M | $1.6B | ||
| Q3 24 | $32.7M | $1.6B | ||
| Q2 24 | $45.0M | $1.7B | ||
| Q1 24 | $56.9M | $1.7B |
| Q4 25 | $357.2M | $6.6B | ||
| Q3 25 | $338.9M | $6.7B | ||
| Q2 25 | $329.7M | $6.8B | ||
| Q1 25 | $333.4M | $7.2B | ||
| Q4 24 | $346.8M | $7.0B | ||
| Q3 24 | $282.7M | $7.4B | ||
| Q2 24 | $285.1M | $7.5B | ||
| Q1 24 | $301.8M | $7.7B |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.00× | — | ||
| 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 | $-162.0K | $11.4M |
| Free Cash FlowOCF − Capex | $-2.0M | $-55.2M |
| FCF MarginFCF / Revenue | -3.1% | -45.8% |
| Capex IntensityCapex / Revenue | 2.8% | 55.2% |
| Cash ConversionOCF / Net Profit | — | 0.20× |
| TTM Free Cash FlowTrailing 4 quarters | $-56.9M | $-103.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-162.0K | $11.4M | ||
| Q3 25 | $-11.3M | $-7.6M | ||
| Q2 25 | $-18.8M | $42.0M | ||
| Q1 25 | $-20.7M | $-51.9M | ||
| Q4 24 | $-20.7M | $55.1M | ||
| Q3 24 | $-12.5M | $-5.6M | ||
| Q2 24 | $-14.2M | $36.7M | ||
| Q1 24 | $-11.2M | $-5.6M |
| Q4 25 | $-2.0M | $-55.2M | ||
| Q3 25 | $-13.1M | $-18.0M | ||
| Q2 25 | $-20.4M | $29.4M | ||
| Q1 25 | $-21.5M | $-59.7M | ||
| Q4 24 | $-21.3M | $-76.5M | ||
| Q3 24 | $-13.9M | $-27.7M | ||
| Q2 24 | $-15.0M | $-500.0K | ||
| Q1 24 | $-14.5M | $-57.1M |
| Q4 25 | -3.1% | -45.8% | ||
| Q3 25 | -24.4% | -15.5% | ||
| Q2 25 | -39.7% | 21.7% | ||
| Q1 25 | -51.9% | -46.5% | ||
| Q4 24 | -47.8% | -56.5% | ||
| Q3 24 | -34.6% | -21.7% | ||
| Q2 24 | -33.9% | -0.4% | ||
| Q1 24 | -38.9% | -41.9% |
| Q4 25 | 2.8% | 55.2% | ||
| Q3 25 | 3.4% | 8.9% | ||
| Q2 25 | 3.2% | 9.3% | ||
| Q1 25 | 1.8% | 6.1% | ||
| Q4 24 | 1.2% | 97.1% | ||
| Q3 24 | 3.7% | 17.3% | ||
| Q2 24 | 1.8% | 28.2% | ||
| Q1 24 | 8.9% | 37.8% |
| Q4 25 | — | 0.20× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 7.50× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.26× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | -0.15× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ESTA
Segment breakdown not available.
KW
| Consolidated Portfolio Segment | $84.9M | 70% |
| Investment Management Fees | $30.4M | 25% |
| Real Estate | $5.1M | 4% |
