vs
Side-by-side financial comparison of ESTABLISHMENT LABS HOLDINGS INC. (ESTA) and NPK International Inc. (NPKI). Click either name above to swap in a different company.
NPK International Inc. is the larger business by last-quarter revenue ($75.2M vs $64.6M, roughly 1.2× ESTABLISHMENT LABS HOLDINGS INC.). On growth, ESTABLISHMENT LABS HOLDINGS INC. posted the faster year-over-year revenue change (45.2% vs 30.7%). NPK International Inc. produced more free cash flow last quarter ($5.8M vs $-2.0M). Over the past eight quarters, ESTABLISHMENT LABS HOLDINGS INC.'s revenue compounded faster (31.9% CAGR vs 23.9%).
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.
ESTA vs NPKI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $64.6M | $75.2M |
| Net Profit | — | — |
| Gross Margin | 70.5% | 37.7% |
| Operating Margin | -6.1% | 16.7% |
| Net Margin | — | — |
| Revenue YoY | 45.2% | 30.7% |
| Net Profit YoY | — | — |
| EPS (diluted) | $-0.07 | $0.17 |
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 | $75.2M | ||
| Q3 25 | $53.8M | $68.8M | ||
| Q2 25 | $51.3M | $68.2M | ||
| Q1 25 | $41.4M | $64.8M | ||
| Q4 24 | $44.5M | $57.5M | ||
| Q3 24 | $40.2M | $44.2M | ||
| Q2 24 | $44.1M | $66.8M | ||
| Q1 24 | $37.2M | $49.0M |
| Q4 25 | — | — | ||
| Q3 25 | $-11.1M | $5.7M | ||
| Q2 25 | $-16.6M | $8.7M | ||
| Q1 25 | $-20.7M | $10.0M | ||
| Q4 24 | — | — | ||
| Q3 24 | $-16.7M | $-174.3M | ||
| Q2 24 | $-17.2M | $8.0M | ||
| Q1 24 | $-16.2M | $7.3M |
| Q4 25 | 70.5% | 37.7% | ||
| Q3 25 | 70.1% | 31.9% | ||
| Q2 25 | 68.8% | 36.9% | ||
| Q1 25 | 67.2% | 39.0% | ||
| Q4 24 | 68.5% | 39.2% | ||
| Q3 24 | 63.9% | 27.5% | ||
| Q2 24 | 65.6% | 37.2% | ||
| Q1 24 | 65.6% | 36.0% |
| Q4 25 | -6.1% | 16.7% | ||
| Q3 25 | -7.5% | 13.2% | ||
| Q2 25 | -27.5% | 17.0% | ||
| Q1 25 | -41.0% | 20.9% | ||
| Q4 24 | -41.9% | 20.2% | ||
| Q3 24 | -32.7% | 2.8% | ||
| Q2 24 | -21.2% | 18.7% | ||
| Q1 24 | -23.8% | 14.2% |
| Q4 25 | — | — | ||
| Q3 25 | -20.7% | 8.2% | ||
| Q2 25 | -32.3% | 12.7% | ||
| Q1 25 | -50.1% | 15.4% | ||
| Q4 24 | — | — | ||
| Q3 24 | -41.5% | -394.3% | ||
| Q2 24 | -38.9% | 12.0% | ||
| Q1 24 | -43.6% | 14.9% |
| Q4 25 | $-0.07 | $0.17 | ||
| Q3 25 | $-0.38 | $0.07 | ||
| Q2 25 | $-0.57 | $0.10 | ||
| Q1 25 | $-0.70 | $0.11 | ||
| Q4 24 | $-1.21 | $0.10 | ||
| Q3 24 | $-0.59 | $-1.99 | ||
| Q2 24 | $-0.62 | $0.09 | ||
| Q1 24 | $-0.58 | $0.08 |
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 | $5.1M |
| Total DebtLower is stronger | — | $16.9M |
| Stockholders' EquityBook value | $23.5M | $351.2M |
| Total Assets | $357.2M | $441.8M |
| Debt / EquityLower = less leverage | — | 0.05× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $75.6M | $5.1M | ||
| Q3 25 | $70.6M | $35.6M | ||
| Q2 25 | $54.6M | $26.0M | ||
| Q1 25 | $69.2M | $20.8M | ||
| Q4 24 | $90.3M | $17.8M | ||
| Q3 24 | — | $42.9M | ||
| Q2 24 | — | $35.1M | ||
| Q1 24 | — | $37.7M |
| Q4 25 | — | $16.9M | ||
| Q3 25 | — | $9.5M | ||
| Q2 25 | — | $9.3M | ||
| Q1 25 | — | $8.1M | ||
| Q4 24 | $0 | $7.7M | ||
| Q3 24 | — | $14.0M | ||
| Q2 24 | — | $58.0M | ||
| Q1 24 | — | $77.4M |
| Q4 25 | $23.5M | $351.2M | ||
| Q3 25 | $16.4M | $333.9M | ||
| Q2 25 | $22.8M | $328.8M | ||
| Q1 25 | $38.5M | $326.9M | ||
| Q4 24 | $53.1M | $326.5M | ||
| Q3 24 | $32.7M | $316.5M | ||
| Q2 24 | $45.0M | $426.6M | ||
| Q1 24 | $56.9M | $421.6M |
| Q4 25 | $357.2M | $441.8M | ||
| Q3 25 | $338.9M | $404.5M | ||
| Q2 25 | $329.7M | $393.7M | ||
| Q1 25 | $333.4M | $390.0M | ||
| Q4 24 | $346.8M | $393.7M | ||
| Q3 24 | $282.7M | $389.6M | ||
| Q2 24 | $285.1M | $624.8M | ||
| Q1 24 | $301.8M | $640.8M |
| Q4 25 | — | 0.05× | ||
| Q3 25 | — | 0.03× | ||
| Q2 25 | — | 0.03× | ||
| Q1 25 | — | 0.02× | ||
| Q4 24 | 0.00× | 0.02× | ||
| Q3 24 | — | 0.04× | ||
| Q2 24 | — | 0.14× | ||
| Q1 24 | — | 0.18× |
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 | $18.0M |
| Free Cash FlowOCF − Capex | $-2.0M | $5.8M |
| FCF MarginFCF / Revenue | -3.1% | 7.6% |
| Capex IntensityCapex / Revenue | 2.8% | 16.3% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-56.9M | $26.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-162.0K | $18.0M | ||
| Q3 25 | $-11.3M | $24.7M | ||
| Q2 25 | $-18.8M | $21.4M | ||
| Q1 25 | $-20.7M | $8.8M | ||
| Q4 24 | $-20.7M | $-4.1M | ||
| Q3 24 | $-12.5M | $2.8M | ||
| Q2 24 | $-14.2M | $27.6M | ||
| Q1 24 | $-11.2M | $11.9M |
| Q4 25 | $-2.0M | $5.8M | ||
| Q3 25 | $-13.1M | $12.0M | ||
| Q2 25 | $-20.4M | $9.7M | ||
| Q1 25 | $-21.5M | $-1.2M | ||
| Q4 24 | $-21.3M | $-17.7M | ||
| Q3 24 | $-13.9M | $-6.7M | ||
| Q2 24 | $-15.0M | $21.0M | ||
| Q1 24 | $-14.5M | $-1.9M |
| Q4 25 | -3.1% | 7.6% | ||
| Q3 25 | -24.4% | 17.4% | ||
| Q2 25 | -39.7% | 14.3% | ||
| Q1 25 | -51.9% | -1.8% | ||
| Q4 24 | -47.8% | -30.8% | ||
| Q3 24 | -34.6% | -15.2% | ||
| Q2 24 | -33.9% | 31.4% | ||
| Q1 24 | -38.9% | -3.9% |
| Q4 25 | 2.8% | 16.3% | ||
| Q3 25 | 3.4% | 18.5% | ||
| Q2 25 | 3.2% | 17.1% | ||
| Q1 25 | 1.8% | 15.5% | ||
| Q4 24 | 1.2% | 23.6% | ||
| Q3 24 | 3.7% | 21.4% | ||
| Q2 24 | 1.8% | 9.9% | ||
| Q1 24 | 8.9% | 28.3% |
| Q4 25 | — | — | ||
| Q3 25 | — | 4.37× | ||
| Q2 25 | — | 2.47× | ||
| Q1 25 | — | 0.88× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 3.43× | ||
| Q1 24 | — | 1.64× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ESTA
Segment breakdown not available.
NPKI
| Rental Revenue | $34.8M | 46% |
| Products | $25.5M | 34% |
| Services | $14.9M | 20% |
