vs
Side-by-side financial comparison of GRID DYNAMICS HOLDINGS, INC. (GDYN) and Ramaco Resources, Inc. (METC). Click either name above to swap in a different company.
Ramaco Resources, Inc. is the larger business by last-quarter revenue ($121.0M vs $106.2M, roughly 1.1× GRID DYNAMICS HOLDINGS, INC.). GRID DYNAMICS HOLDINGS, INC. runs the higher net margin — 0.3% vs -11.0%, a 11.3% gap on every dollar of revenue. On growth, GRID DYNAMICS HOLDINGS, INC. posted the faster year-over-year revenue change (5.9% vs -27.7%). GRID DYNAMICS HOLDINGS, INC. produced more free cash flow last quarter ($6.1M vs $-17.5M). Over the past eight quarters, GRID DYNAMICS HOLDINGS, INC.'s revenue compounded faster (15.3% CAGR vs -22.7%).
Escape Dynamics, Inc. was a Colorado-based technology company that operated 2010–2015 focused on bringing to market single-stage-to-orbit reusable electromagnetically powered spaceplanes.
Ramaco Resources, Inc. is a U.S.-based mining company focused on high-grade metallurgical coal production. It operates mining assets across the Appalachian region, supplying products to global steel manufacturing and industrial clients, with core operations centered on sustainable low-cost metallurgical coal extraction and distribution.
GDYN vs METC — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $106.2M | $121.0M |
| Net Profit | $306.0K | $-13.3M |
| Gross Margin | 34.0% | 15.8% |
| Operating Margin | 0.5% | -12.0% |
| Net Margin | 0.3% | -11.0% |
| Revenue YoY | 5.9% | -27.7% |
| Net Profit YoY | -93.2% | -5468.2% |
| EPS (diluted) | $0.01 | — |
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 | $106.2M | — | ||
| Q3 25 | $104.2M | $121.0M | ||
| Q2 25 | $101.1M | $153.0M | ||
| Q1 25 | $100.4M | $134.7M | ||
| Q4 24 | $100.3M | $170.9M | ||
| Q3 24 | $87.4M | $167.4M | ||
| Q2 24 | $83.0M | $155.3M | ||
| Q1 24 | $79.8M | $172.7M |
| Q4 25 | $306.0K | — | ||
| Q3 25 | $1.2M | $-13.3M | ||
| Q2 25 | $5.3M | $-14.0M | ||
| Q1 25 | $2.9M | $-9.5M | ||
| Q4 24 | $4.5M | $3.9M | ||
| Q3 24 | $4.3M | $-239.0K | ||
| Q2 24 | $-817.0K | $5.5M | ||
| Q1 24 | $-3.9M | $2.0M |
| Q4 25 | 34.0% | — | ||
| Q3 25 | 33.3% | 15.8% | ||
| Q2 25 | 34.1% | 12.3% | ||
| Q1 25 | 36.8% | 15.2% | ||
| Q4 24 | 36.9% | 20.4% | ||
| Q3 24 | 37.4% | 19.5% | ||
| Q2 24 | 35.6% | 21.0% | ||
| Q1 24 | 34.7% | 19.1% |
| Q4 25 | 0.5% | — | ||
| Q3 25 | -0.2% | -12.0% | ||
| Q2 25 | -0.1% | -9.1% | ||
| Q1 25 | -2.0% | -8.9% | ||
| Q4 24 | 1.3% | 3.7% | ||
| Q3 24 | 2.4% | 1.0% | ||
| Q2 24 | 0.0% | 3.5% | ||
| Q1 24 | -6.9% | 1.9% |
| Q4 25 | 0.3% | — | ||
| Q3 25 | 1.1% | -11.0% | ||
| Q2 25 | 5.2% | -9.1% | ||
| Q1 25 | 2.9% | -7.0% | ||
| Q4 24 | 4.5% | 2.3% | ||
| Q3 24 | 4.9% | -0.1% | ||
| Q2 24 | -1.0% | 3.6% | ||
| Q1 24 | -4.9% | 1.2% |
| Q4 25 | $0.01 | — | ||
| Q3 25 | $0.01 | — | ||
| Q2 25 | $0.06 | — | ||
| Q1 25 | $0.03 | — | ||
| Q4 24 | $0.06 | $0.06 | ||
| Q3 24 | $0.05 | $-0.03 | ||
| Q2 24 | $-0.01 | $0.08 | ||
| Q1 24 | $-0.05 | $0.00 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $342.1M | $193.8M |
| Total DebtLower is stronger | — | $116.3M |
| Stockholders' EquityBook value | $542.1M | $526.9M |
| Total Assets | $612.9M | $849.7M |
| Debt / EquityLower = less leverage | — | 0.22× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $342.1M | — | ||
| Q3 25 | $338.6M | $193.8M | ||
| Q2 25 | $336.8M | $28.1M | ||
| Q1 25 | $325.5M | $43.5M | ||
| Q4 24 | $334.7M | $33.0M | ||
| Q3 24 | $231.3M | $22.9M | ||
| Q2 24 | $256.0M | $27.6M | ||
| Q1 24 | $249.4M | $30.5M |
| Q4 25 | — | — | ||
| Q3 25 | — | $116.3M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $88.2M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $542.1M | — | ||
| Q3 25 | $537.7M | $526.9M | ||
| Q2 25 | $532.2M | $347.4M | ||
| Q1 25 | $517.4M | $355.2M | ||
| Q4 24 | $517.8M | $362.8M | ||
| Q3 24 | $400.2M | $361.8M | ||
| Q2 24 | $388.4M | $366.1M | ||
| Q1 24 | $382.8M | $372.3M |
| Q4 25 | $612.9M | — | ||
| Q3 25 | $613.2M | $849.7M | ||
| Q2 25 | $608.9M | $674.6M | ||
| Q1 25 | $590.9M | $685.7M | ||
| Q4 24 | $592.2M | $674.7M | ||
| Q3 24 | $477.3M | $645.4M | ||
| Q2 24 | $443.6M | $659.2M | ||
| Q1 24 | $435.3M | $674.0M |
| Q4 25 | — | — | ||
| Q3 25 | — | 0.22× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.24× | ||
| 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 | $9.9M | $-1.4M |
| Free Cash FlowOCF − Capex | $6.1M | $-17.5M |
| FCF MarginFCF / Revenue | 5.7% | -14.5% |
| Capex IntensityCapex / Revenue | 3.6% | 13.3% |
| Cash ConversionOCF / Net Profit | 32.34× | — |
| TTM Free Cash FlowTrailing 4 quarters | $25.3M | $-24.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $9.9M | — | ||
| Q3 25 | $7.0M | $-1.4M | ||
| Q2 25 | $14.4M | $-4.3M | ||
| Q1 25 | $9.4M | $26.0M | ||
| Q4 24 | $7.1M | $15.7M | ||
| Q3 24 | $9.2M | $37.4M | ||
| Q2 24 | $10.7M | $34.4M | ||
| Q1 24 | $3.2M | $25.2M |
| Q4 25 | $6.1M | — | ||
| Q3 25 | $2.9M | $-17.5M | ||
| Q2 25 | $10.2M | $-19.8M | ||
| Q1 25 | $6.0M | $7.6M | ||
| Q4 24 | $4.4M | $5.1M | ||
| Q3 24 | $5.9M | $25.6M | ||
| Q2 24 | $8.0M | $20.3M | ||
| Q1 24 | $43.0K | $6.5M |
| Q4 25 | 5.7% | — | ||
| Q3 25 | 2.8% | -14.5% | ||
| Q2 25 | 10.1% | -13.0% | ||
| Q1 25 | 6.0% | 5.6% | ||
| Q4 24 | 4.4% | 3.0% | ||
| Q3 24 | 6.8% | 15.3% | ||
| Q2 24 | 9.7% | 13.1% | ||
| Q1 24 | 0.1% | 3.7% |
| Q4 25 | 3.6% | — | ||
| Q3 25 | 3.9% | 13.3% | ||
| Q2 25 | 4.1% | 10.2% | ||
| Q1 25 | 3.3% | 13.7% | ||
| Q4 24 | 2.6% | 6.2% | ||
| Q3 24 | 3.7% | 7.0% | ||
| Q2 24 | 3.2% | 9.1% | ||
| Q1 24 | 4.0% | 10.8% |
| Q4 25 | 32.34× | — | ||
| Q3 25 | 5.92× | — | ||
| Q2 25 | 2.73× | — | ||
| Q1 25 | 3.21× | — | ||
| Q4 24 | 1.56× | 4.06× | ||
| Q3 24 | 2.15× | — | ||
| Q2 24 | — | 6.21× | ||
| Q1 24 | — | 12.40× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
GDYN
| Other | $30.6M | 29% |
| Technology Media And Telecom | $30.1M | 28% |
| Financial Service | $24.3M | 23% |
| Manufactured Product Other | $10.8M | 10% |
| Related Party | $7.6M | 7% |
| Health Care | $2.8M | 3% |
METC
| Export Coal Revenues | $73.0M | 60% |
| Domestic Coal Revenues | $48.0M | 40% |
