vs
Side-by-side financial comparison of FTAI Aviation Ltd. (FTAI) and Waters Corporation (WAT). Click either name above to swap in a different company.
Waters Corporation is the larger business by last-quarter revenue ($932.4M vs $662.0M, roughly 1.4× FTAI Aviation Ltd.). Waters Corporation runs the higher net margin — 24.2% vs 17.5%, a 6.7% gap on every dollar of revenue. On growth, FTAI Aviation Ltd. posted the faster year-over-year revenue change (32.7% vs 6.8%). Over the past eight quarters, FTAI Aviation Ltd.'s revenue compounded faster (42.4% CAGR vs 21.0%).
FTAI Aviation Ltd. is a global aerospace infrastructure and aviation solutions provider focused on owning, leasing, and maintaining commercial aircraft, aircraft engines, and related aviation assets. It serves commercial airlines, cargo operators, and MRO service providers worldwide, offering tailored asset management and aftermarket support solutions to optimize operational efficiency for clients across the global aviation ecosystem.
Waters Corporation is an American company headquartered in Milford, Massachusetts that provides analytical instruments and software used for chromatography, mass spectrometry, laboratory informatics, and rheometry by the life sciences, materials, and food industries.
FTAI vs WAT — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $662.0M | $932.4M |
| Net Profit | $115.6M | $225.2M |
| Gross Margin | 44.3% | 61.1% |
| Operating Margin | 20.3% | 29.0% |
| Net Margin | 17.5% | 24.2% |
| Revenue YoY | 32.7% | 6.8% |
| Net Profit YoY | 12.8% | -2.7% |
| EPS (diluted) | $1.06 | $3.76 |
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 | $662.0M | $932.4M | ||
| Q3 25 | $667.1M | $799.9M | ||
| Q2 25 | $676.2M | $771.3M | ||
| Q1 25 | $502.1M | $661.7M | ||
| Q4 24 | $498.8M | $872.7M | ||
| Q3 24 | $465.8M | $740.3M | ||
| Q2 24 | $443.6M | $708.5M | ||
| Q1 24 | $326.7M | $636.8M |
| Q4 25 | $115.6M | $225.2M | ||
| Q3 25 | $117.7M | $148.9M | ||
| Q2 25 | $165.4M | $147.1M | ||
| Q1 25 | $102.4M | $121.4M | ||
| Q4 24 | $102.4M | $231.4M | ||
| Q3 24 | $86.5M | $161.5M | ||
| Q2 24 | $-219.9M | $142.7M | ||
| Q1 24 | $39.6M | $102.2M |
| Q4 25 | 44.3% | 61.1% | ||
| Q3 25 | 45.6% | 59.0% | ||
| Q2 25 | 45.4% | 58.3% | ||
| Q1 25 | 50.5% | 58.2% | ||
| Q4 24 | 48.3% | 60.1% | ||
| Q3 24 | 52.9% | 59.3% | ||
| Q2 24 | 53.6% | 59.3% | ||
| Q1 24 | 56.3% | 58.9% |
| Q4 25 | 20.3% | 29.0% | ||
| Q3 25 | 21.6% | 24.0% | ||
| Q2 25 | 30.1% | 24.4% | ||
| Q1 25 | 24.9% | 22.9% | ||
| Q4 24 | 21.7% | 33.5% | ||
| Q3 24 | 20.1% | 28.5% | ||
| Q2 24 | -52.5% | 26.7% | ||
| Q1 24 | 13.8% | 21.0% |
| Q4 25 | 17.5% | 24.2% | ||
| Q3 25 | 17.6% | 18.6% | ||
| Q2 25 | 24.5% | 19.1% | ||
| Q1 25 | 20.4% | 18.3% | ||
| Q4 24 | 20.5% | 26.5% | ||
| Q3 24 | 18.6% | 21.8% | ||
| Q2 24 | -49.6% | 20.1% | ||
| Q1 24 | 12.1% | 16.0% |
| Q4 25 | $1.06 | $3.76 | ||
| Q3 25 | $1.10 | $2.50 | ||
| Q2 25 | $1.57 | $2.47 | ||
| Q1 25 | $0.87 | $2.03 | ||
| Q4 24 | $0.87 | $3.88 | ||
| Q3 24 | $0.76 | $2.71 | ||
| Q2 24 | $-2.26 | $2.40 | ||
| Q1 24 | $0.31 | $1.72 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $300.5M | $587.8M |
| Total DebtLower is stronger | $3.4B | $1.4B |
| Stockholders' EquityBook value | $334.2M | $2.6B |
| Total Assets | $4.4B | $5.1B |
| Debt / EquityLower = less leverage | 10.32× | 0.55× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $300.5M | $587.8M | ||
| Q3 25 | $509.9M | $459.1M | ||
| Q2 25 | $301.9M | $367.2M | ||
| Q1 25 | $112.1M | $382.9M | ||
| Q4 24 | $115.1M | $325.4M | ||
| Q3 24 | $111.9M | $331.5M | ||
| Q2 24 | $169.5M | $327.4M | ||
| Q1 24 | $65.2M | $338.2M |
| Q4 25 | $3.4B | $1.4B | ||
| Q3 25 | $3.4B | — | ||
| Q2 25 | $3.4B | — | ||
| Q1 25 | $3.6B | — | ||
| Q4 24 | $3.4B | $1.6B | ||
| Q3 24 | $3.2B | — | ||
| Q2 24 | $3.1B | — | ||
| Q1 24 | $2.7B | — |
| Q4 25 | $334.2M | $2.6B | ||
| Q3 25 | $252.5M | $2.3B | ||
| Q2 25 | $164.9M | $2.2B | ||
| Q1 25 | $28.3M | $2.0B | ||
| Q4 24 | $81.4M | $1.8B | ||
| Q3 24 | $118.5M | $1.6B | ||
| Q2 24 | $69.6M | $1.4B | ||
| Q1 24 | $177.1M | $1.3B |
| Q4 25 | $4.4B | $5.1B | ||
| Q3 25 | $4.2B | $4.9B | ||
| Q2 25 | $4.1B | $4.7B | ||
| Q1 25 | $4.3B | $4.6B | ||
| Q4 24 | $4.0B | $4.6B | ||
| Q3 24 | $3.7B | $4.5B | ||
| Q2 24 | $3.4B | $4.4B | ||
| Q1 24 | $3.2B | $4.5B |
| Q4 25 | 10.32× | 0.55× | ||
| Q3 25 | 13.65× | — | ||
| Q2 25 | 20.88× | — | ||
| Q1 25 | 128.56× | — | ||
| Q4 24 | 42.28× | 0.89× | ||
| Q3 24 | 27.15× | — | ||
| Q2 24 | 44.24× | — | ||
| Q1 24 | 15.21× | — |
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 | $-179.1M | $164.6M |
| Free Cash FlowOCF − Capex | $-189.3M | — |
| FCF MarginFCF / Revenue | -28.6% | — |
| Capex IntensityCapex / Revenue | 1.5% | — |
| Cash ConversionOCF / Net Profit | -1.55× | 0.73× |
| TTM Free Cash FlowTrailing 4 quarters | $-338.5M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-179.1M | $164.6M | ||
| Q3 25 | $4.6M | $187.3M | ||
| Q2 25 | $-110.3M | $41.1M | ||
| Q1 25 | $-26.0M | $259.6M | ||
| Q4 24 | $-41.8M | $240.1M | ||
| Q3 24 | $41.5M | $204.6M | ||
| Q2 24 | $-187.3M | $54.5M | ||
| Q1 24 | $-345.0K | $262.9M |
| Q4 25 | $-189.3M | — | ||
| Q3 25 | $-1.8M | — | ||
| Q2 25 | $-117.2M | — | ||
| Q1 25 | $-30.1M | — | ||
| Q4 24 | $-48.1M | — | ||
| Q3 24 | $41.0M | — | ||
| Q2 24 | $-188.4M | — | ||
| Q1 24 | $-1.7M | — |
| Q4 25 | -28.6% | — | ||
| Q3 25 | -0.3% | — | ||
| Q2 25 | -17.3% | — | ||
| Q1 25 | -6.0% | — | ||
| Q4 24 | -9.6% | — | ||
| Q3 24 | 8.8% | — | ||
| Q2 24 | -42.5% | — | ||
| Q1 24 | -0.5% | — |
| Q4 25 | 1.5% | — | ||
| Q3 25 | 1.0% | — | ||
| Q2 25 | 1.0% | — | ||
| Q1 25 | 0.8% | — | ||
| Q4 24 | 1.3% | — | ||
| Q3 24 | 0.1% | — | ||
| Q2 24 | 0.3% | — | ||
| Q1 24 | 0.4% | — |
| Q4 25 | -1.55× | 0.73× | ||
| Q3 25 | 0.04× | 1.26× | ||
| Q2 25 | -0.67× | 0.28× | ||
| Q1 25 | -0.25× | 2.14× | ||
| Q4 24 | -0.41× | 1.04× | ||
| Q3 24 | 0.48× | 1.27× | ||
| Q2 24 | — | 0.38× | ||
| Q1 24 | -0.01× | 2.57× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FTAI
| Aerospace Products | $355.5M | 54% |
| Other | $212.3M | 32% |
| Equipment Leasing Revenues | $49.2M | 7% |
| Maintenance | $43.4M | 7% |
| Manufactured Product Other | $1.6M | 0% |
WAT
Segment breakdown not available.
