vs
Side-by-side financial comparison of ESTABLISHMENT LABS HOLDINGS INC. (ESTA) and RE/MAX Holdings, Inc. (RMAX). Click either name above to swap in a different company.
RE/MAX Holdings, Inc. is the larger business by last-quarter revenue ($71.1M vs $64.6M, roughly 1.1× ESTABLISHMENT LABS HOLDINGS INC.). On growth, ESTABLISHMENT LABS HOLDINGS INC. posted the faster year-over-year revenue change (45.2% vs -1.8%). RE/MAX Holdings, Inc. produced more free cash flow last quarter ($33.5M vs $-2.0M). Over the past eight quarters, ESTABLISHMENT LABS HOLDINGS INC.'s revenue compounded faster (31.9% CAGR vs -4.7%).
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.
RE/MAX is an international real estate franchise operating in over 100 countries and territories that, in 2015, had over 100,000 agents in 6,800 offices.
ESTA vs RMAX — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $64.6M | $71.1M |
| Net Profit | — | $1.4M |
| Gross Margin | 70.5% | — |
| Operating Margin | -6.1% | 13.1% |
| Net Margin | — | 2.0% |
| Revenue YoY | 45.2% | -1.8% |
| Net Profit YoY | — | -75.2% |
| EPS (diluted) | $-0.07 | — |
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 | $71.1M | ||
| Q3 25 | $53.8M | $73.2M | ||
| Q2 25 | $51.3M | $72.8M | ||
| Q1 25 | $41.4M | $74.5M | ||
| Q4 24 | $44.5M | $72.5M | ||
| Q3 24 | $40.2M | $78.5M | ||
| Q2 24 | $44.1M | $78.5M | ||
| Q1 24 | $37.2M | $78.3M |
| Q4 25 | — | $1.4M | ||
| Q3 25 | $-11.1M | $4.0M | ||
| Q2 25 | $-16.6M | $4.7M | ||
| Q1 25 | $-20.7M | $-2.0M | ||
| Q4 24 | — | $5.8M | ||
| Q3 24 | $-16.7M | $966.0K | ||
| Q2 24 | $-17.2M | $3.7M | ||
| Q1 24 | $-16.2M | $-3.4M |
| 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% | 13.1% | ||
| Q3 25 | -7.5% | 25.0% | ||
| Q2 25 | -27.5% | 19.3% | ||
| Q1 25 | -41.0% | 7.2% | ||
| Q4 24 | -41.9% | 5.9% | ||
| Q3 24 | -32.7% | 19.4% | ||
| Q2 24 | -21.2% | 20.6% | ||
| Q1 24 | -23.8% | 5.8% |
| Q4 25 | — | 2.0% | ||
| Q3 25 | -20.7% | 5.4% | ||
| Q2 25 | -32.3% | 6.4% | ||
| Q1 25 | -50.1% | -2.6% | ||
| Q4 24 | — | 8.0% | ||
| Q3 24 | -41.5% | 1.2% | ||
| Q2 24 | -38.9% | 4.7% | ||
| Q1 24 | -43.6% | -4.3% |
| Q4 25 | $-0.07 | — | ||
| Q3 25 | $-0.38 | — | ||
| Q2 25 | $-0.57 | — | ||
| Q1 25 | $-0.70 | — | ||
| Q4 24 | $-1.21 | — | ||
| Q3 24 | $-0.59 | — | ||
| Q2 24 | $-0.62 | — | ||
| Q1 24 | $-0.58 | — |
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 | $118.7M |
| Total DebtLower is stronger | — | $432.2M |
| Stockholders' EquityBook value | $23.5M | $452.4M |
| Total Assets | $357.2M | $582.5M |
| Debt / EquityLower = less leverage | — | 0.96× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $75.6M | $118.7M | ||
| Q3 25 | $70.6M | $107.5M | ||
| Q2 25 | $54.6M | $94.3M | ||
| Q1 25 | $69.2M | $89.1M | ||
| Q4 24 | $90.3M | $96.6M | ||
| Q3 24 | — | $83.8M | ||
| Q2 24 | — | $66.1M | ||
| Q1 24 | — | $82.1M |
| Q4 25 | — | $432.2M | ||
| Q3 25 | — | $433.3M | ||
| Q2 25 | — | $434.4M | ||
| Q1 25 | — | $435.3M | ||
| Q4 24 | $0 | $436.2M | ||
| Q3 24 | — | $437.2M | ||
| Q2 24 | — | $438.1M | ||
| Q1 24 | — | $439.0M |
| Q4 25 | $23.5M | $452.4M | ||
| Q3 25 | $16.4M | $448.1M | ||
| Q2 25 | $22.8M | $442.4M | ||
| Q1 25 | $38.5M | $433.5M | ||
| Q4 24 | $53.1M | $429.5M | ||
| Q3 24 | $32.7M | $423.1M | ||
| Q2 24 | $45.0M | $418.4M | ||
| Q1 24 | $56.9M | $412.0M |
| Q4 25 | $357.2M | $582.5M | ||
| Q3 25 | $338.9M | $582.2M | ||
| Q2 25 | $329.7M | $574.8M | ||
| Q1 25 | $333.4M | $571.4M | ||
| Q4 24 | $346.8M | $581.6M | ||
| Q3 24 | $282.7M | $578.6M | ||
| Q2 24 | $285.1M | $571.4M | ||
| Q1 24 | $301.8M | $566.7M |
| Q4 25 | — | 0.96× | ||
| Q3 25 | — | 0.97× | ||
| Q2 25 | — | 0.98× | ||
| Q1 25 | — | 1.00× | ||
| Q4 24 | 0.00× | 1.02× | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 1.05× | ||
| Q1 24 | — | 1.07× |
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 | $40.9M |
| Free Cash FlowOCF − Capex | $-2.0M | $33.5M |
| FCF MarginFCF / Revenue | -3.1% | 47.1% |
| Capex IntensityCapex / Revenue | 2.8% | 10.4% |
| Cash ConversionOCF / Net Profit | — | 28.39× |
| TTM Free Cash FlowTrailing 4 quarters | $-56.9M | $56.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-162.0K | $40.9M | ||
| Q3 25 | $-11.3M | $17.7M | ||
| Q2 25 | $-18.8M | $4.6M | ||
| Q1 25 | $-20.7M | $5.7M | ||
| Q4 24 | $-20.7M | $59.7M | ||
| Q3 24 | $-12.5M | $17.6M | ||
| Q2 24 | $-14.2M | $15.9M | ||
| Q1 24 | $-11.2M | $9.4M |
| Q4 25 | $-2.0M | $33.5M | ||
| Q3 25 | $-13.1M | $16.4M | ||
| Q2 25 | $-20.4M | $2.9M | ||
| Q1 25 | $-21.5M | $4.0M | ||
| Q4 24 | $-21.3M | $53.0M | ||
| Q3 24 | $-13.9M | $16.3M | ||
| Q2 24 | $-15.0M | $14.0M | ||
| Q1 24 | $-14.5M | $6.8M |
| Q4 25 | -3.1% | 47.1% | ||
| Q3 25 | -24.4% | 22.4% | ||
| Q2 25 | -39.7% | 4.0% | ||
| Q1 25 | -51.9% | 5.3% | ||
| Q4 24 | -47.8% | 73.2% | ||
| Q3 24 | -34.6% | 20.8% | ||
| Q2 24 | -33.9% | 17.8% | ||
| Q1 24 | -38.9% | 8.6% |
| Q4 25 | 2.8% | 10.4% | ||
| Q3 25 | 3.4% | 1.8% | ||
| Q2 25 | 3.2% | 2.2% | ||
| Q1 25 | 1.8% | 2.3% | ||
| Q4 24 | 1.2% | 9.1% | ||
| Q3 24 | 3.7% | 1.7% | ||
| Q2 24 | 1.8% | 2.4% | ||
| Q1 24 | 8.9% | 3.3% |
| Q4 25 | — | 28.39× | ||
| Q3 25 | — | 4.45× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | — | 18.22× | ||
| Q2 24 | — | 4.29× | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ESTA
Segment breakdown not available.
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
