vs
Side-by-side financial comparison of INTEGRA LIFESCIENCES HOLDINGS CORP (IART) and Sinclair, Inc. (SBGI). Click either name above to swap in a different company.
Sinclair, Inc. is the larger business by last-quarter revenue ($836.0M vs $434.9M, roughly 1.9× INTEGRA LIFESCIENCES HOLDINGS CORP). On growth, INTEGRA LIFESCIENCES HOLDINGS CORP posted the faster year-over-year revenue change (-1.7% vs -16.7%). Sinclair, Inc. produced more free cash flow last quarter ($79.0M vs $-5.4M). Over the past eight quarters, INTEGRA LIFESCIENCES HOLDINGS CORP's revenue compounded faster (8.6% CAGR vs 2.4%).
Integra LifeSciences Holdings Corporation is a global medical device manufacturing company headquartered in Princeton, New Jersey. Founded in 1989, the company manufactures products for skin regeneration, neurosurgery, reconstructive and general surgery. Integra artificial skin became the first commercially reproducible skin tissue used to treat severe burns and other skin wounds.
Sinclair, Inc., doing business as Sinclair Broadcast Group, is a publicly traded American telecommunications conglomerate that is controlled by the descendants of company founder Julian Sinclair Smith. Headquartered in the Baltimore suburb of Cockeysville, Maryland, the company is the second-largest television station operator in the United States by number of stations after Nexstar Media Group, owning or operating 193 stations across the country in over 100 markets, covering 40% of American ...
IART vs SBGI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $434.9M | $836.0M |
| Net Profit | — | $109.0M |
| Gross Margin | 50.8% | — |
| Operating Margin | 5.3% | 9.6% |
| Net Margin | — | 13.0% |
| Revenue YoY | -1.7% | -16.7% |
| Net Profit YoY | — | -38.1% |
| EPS (diluted) | $-0.03 | $1.62 |
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 | $434.9M | $836.0M | ||
| Q3 25 | $402.1M | $773.0M | ||
| Q2 25 | $415.6M | $784.0M | ||
| Q1 25 | $382.7M | $776.0M | ||
| Q4 24 | $442.6M | $1.0B | ||
| Q3 24 | $380.8M | $917.0M | ||
| Q2 24 | $418.2M | $829.0M | ||
| Q1 24 | $368.9M | $798.0M |
| Q4 25 | — | $109.0M | ||
| Q3 25 | $-5.4M | $-1.0M | ||
| Q2 25 | $-484.1M | $-64.0M | ||
| Q1 25 | $-25.3M | $-156.0M | ||
| Q4 24 | — | $176.0M | ||
| Q3 24 | $-10.7M | $94.0M | ||
| Q2 24 | $-12.4M | $17.0M | ||
| Q1 24 | $-3.3M | $23.0M |
| Q4 25 | 50.8% | — | ||
| Q3 25 | 51.5% | — | ||
| Q2 25 | 50.4% | — | ||
| Q1 25 | 50.8% | — | ||
| Q4 24 | 56.3% | — | ||
| Q3 24 | 52.6% | — | ||
| Q2 24 | 54.0% | — | ||
| Q1 24 | 56.1% | — |
| Q4 25 | 5.3% | 9.6% | ||
| Q3 25 | 2.9% | 7.5% | ||
| Q2 25 | -123.4% | 2.7% | ||
| Q1 25 | -4.0% | 1.8% | ||
| Q4 24 | 8.0% | 26.5% | ||
| Q3 24 | -2.1% | 19.5% | ||
| Q2 24 | -0.7% | 7.7% | ||
| Q1 24 | 1.1% | 5.3% |
| Q4 25 | — | 13.0% | ||
| Q3 25 | -1.3% | -0.1% | ||
| Q2 25 | -116.5% | -8.2% | ||
| Q1 25 | -6.6% | -20.1% | ||
| Q4 24 | — | 17.5% | ||
| Q3 24 | -2.8% | 10.3% | ||
| Q2 24 | -3.0% | 2.1% | ||
| Q1 24 | -0.9% | 2.9% |
| Q4 25 | $-0.03 | $1.62 | ||
| Q3 25 | $-0.07 | $-0.02 | ||
| Q2 25 | $-6.31 | $-0.91 | ||
| Q1 25 | $-0.33 | $-2.30 | ||
| Q4 24 | $0.25 | $2.64 | ||
| Q3 24 | $-0.14 | $1.43 | ||
| Q2 24 | $-0.16 | $0.27 | ||
| Q1 24 | $-0.04 | $0.35 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $263.7M | $866.0M |
| Total DebtLower is stronger | $726.6M | $4.4B |
| Stockholders' EquityBook value | $1.0B | $443.0M |
| Total Assets | $3.6B | $5.9B |
| Debt / EquityLower = less leverage | 0.70× | 9.84× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $263.7M | $866.0M | ||
| Q3 25 | $267.9M | $526.0M | ||
| Q2 25 | $253.6M | $616.0M | ||
| Q1 25 | $273.3M | $631.0M | ||
| Q4 24 | $273.6M | $697.0M | ||
| Q3 24 | $277.6M | $536.0M | ||
| Q2 24 | $296.9M | $378.0M | ||
| Q1 24 | $663.1M | $655.0M |
| Q4 25 | $726.6M | $4.4B | ||
| Q3 25 | $736.3M | $4.1B | ||
| Q2 25 | $745.9M | $4.1B | ||
| Q1 25 | $755.6M | $4.2B | ||
| Q4 24 | $760.5M | $4.1B | ||
| Q3 24 | $765.3M | $4.1B | ||
| Q2 24 | $770.2M | $4.1B | ||
| Q1 24 | $775.0M | $4.1B |
| Q4 25 | $1.0B | $443.0M | ||
| Q3 25 | $1.0B | $347.0M | ||
| Q2 25 | $1.0B | $361.0M | ||
| Q1 25 | $1.5B | $436.0M | ||
| Q4 24 | $1.5B | $583.0M | ||
| Q3 24 | $1.5B | $415.0M | ||
| Q2 24 | $1.5B | $340.0M | ||
| Q1 24 | $1.6B | $333.0M |
| Q4 25 | $3.6B | $5.9B | ||
| Q3 25 | $3.6B | $5.6B | ||
| Q2 25 | $3.7B | $5.7B | ||
| Q1 25 | $4.1B | $5.8B | ||
| Q4 24 | $4.0B | $5.9B | ||
| Q3 24 | $4.1B | $5.8B | ||
| Q2 24 | $4.1B | $5.7B | ||
| Q1 24 | $4.1B | $6.0B |
| Q4 25 | 0.70× | 9.84× | ||
| Q3 25 | 0.71× | 11.75× | ||
| Q2 25 | 0.72× | 11.30× | ||
| Q1 25 | 0.50× | 9.56× | ||
| Q4 24 | 0.49× | 7.02× | ||
| Q3 24 | 0.50× | 9.86× | ||
| Q2 24 | 0.50× | 12.08× | ||
| Q1 24 | 0.48× | 12.35× |
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 | $11.8M | $98.0M |
| Free Cash FlowOCF − Capex | $-5.4M | $79.0M |
| FCF MarginFCF / Revenue | -1.2% | 9.4% |
| Capex IntensityCapex / Revenue | 4.0% | 2.3% |
| Cash ConversionOCF / Net Profit | — | 0.90× |
| TTM Free Cash FlowTrailing 4 quarters | $-31.1M | $115.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $11.8M | $98.0M | ||
| Q3 25 | $40.9M | $-36.0M | ||
| Q2 25 | $8.9M | $122.0M | ||
| Q1 25 | $-11.3M | $5.0M | ||
| Q4 24 | $50.7M | $198.0M | ||
| Q3 24 | $22.5M | $210.0M | ||
| Q2 24 | $40.4M | $-306.0M | ||
| Q1 24 | $15.8M | $-4.0M |
| Q4 25 | $-5.4M | $79.0M | ||
| Q3 25 | $25.8M | $-58.0M | ||
| Q2 25 | $-11.2M | $105.0M | ||
| Q1 25 | $-40.2M | $-11.0M | ||
| Q4 24 | $21.1M | $175.0M | ||
| Q3 24 | $-7.2M | $193.0M | ||
| Q2 24 | $10.7M | $-329.0M | ||
| Q1 24 | $291.0K | $-25.0M |
| Q4 25 | -1.2% | 9.4% | ||
| Q3 25 | 6.4% | -7.5% | ||
| Q2 25 | -2.7% | 13.4% | ||
| Q1 25 | -10.5% | -1.4% | ||
| Q4 24 | 4.8% | 17.4% | ||
| Q3 24 | -1.9% | 21.0% | ||
| Q2 24 | 2.6% | -39.7% | ||
| Q1 24 | 0.1% | -3.1% |
| Q4 25 | 4.0% | 2.3% | ||
| Q3 25 | 3.8% | 2.8% | ||
| Q2 25 | 4.8% | 2.2% | ||
| Q1 25 | 7.6% | 2.1% | ||
| Q4 24 | 6.7% | 2.3% | ||
| Q3 24 | 7.8% | 1.9% | ||
| Q2 24 | 7.1% | 2.8% | ||
| Q1 24 | 4.2% | 2.6% |
| Q4 25 | — | 0.90× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 1.13× | ||
| Q3 24 | — | 2.23× | ||
| Q2 24 | — | -18.00× | ||
| Q1 24 | — | -0.17× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
IART
| Neurosurgery | $226.2M | 52% |
| Asia Pacific | $53.7M | 12% |
| Instruments | $52.3M | 12% |
| ENT | $44.8M | 10% |
| Other | $38.9M | 9% |
| Rest Of The World | $19.0M | 4% |
SBGI
| Distribution Revenue | $384.0M | 46% |
| Core Advertising Revenue | $312.0M | 37% |
| Tennis Segment | $62.0M | 7% |
| Other | $40.0M | 5% |
| Other Media Non Media Revenuesand Intercompany Revenues | $24.0M | 3% |
| Political Advertising Revenue | $14.0M | 2% |
