vs
Side-by-side financial comparison of ICU MEDICAL INC (ICUI) and MODINE MANUFACTURING CO (MOD). Click either name above to swap in a different company.
MODINE MANUFACTURING CO is the larger business by last-quarter revenue ($805.0M vs $540.7M, roughly 1.5× ICU MEDICAL INC). ICU MEDICAL INC runs the higher net margin — -2.9% vs -5.9%, a 3.0% gap on every dollar of revenue. On growth, MODINE MANUFACTURING CO posted the faster year-over-year revenue change (30.5% vs -14.1%). ICU MEDICAL INC produced more free cash flow last quarter ($36.0M vs $-17.1M). Over the past eight quarters, MODINE MANUFACTURING CO's revenue compounded faster (15.5% CAGR vs -2.3%).
ICU Medical, Inc. is a medical technology company based in San Clemente, California. ICU Medical products are designed to prevent bloodstream infections and protect healthcare workers from exposure to infectious diseases or hazardous drugs. ICU Medical product line includes intravenous therapy (IV) products, pumps, needle-free vascular access devices, custom infusion sets, closed system hazardous drug handling devices and systems, sensor catheters, needle-free closed blood sampling systems, a...
Modine Manufacturing is a thermal management company established in 1916 in the United States. The company started as Modine Manufacturing Company by Arthur B Modine who patented the Spirex radiator for tractors. The Modine company manufactured the Turbotube radiator for Ford Model T cars. The company built the world's first vehicular wind tunnel in Racine, Wisconsin in 1941. During WWII, Modine manufactured aftercoolers for the P-51 Mustang fighter plane. After WWII, Modine introduced the Ai...
ICUI vs MOD — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $540.7M | $805.0M |
| Net Profit | $-15.7M | $-47.4M |
| Gross Margin | 37.5% | 23.1% |
| Operating Margin | 1.0% | 11.1% |
| Net Margin | -2.9% | -5.9% |
| Revenue YoY | -14.1% | 30.5% |
| Net Profit YoY | 34.0% | -215.6% |
| EPS (diluted) | $-0.63 | $-0.90 |
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 | $540.7M | $805.0M | ||
| Q3 25 | $537.0M | $738.9M | ||
| Q2 25 | $548.9M | $682.8M | ||
| Q1 25 | $604.7M | $647.2M | ||
| Q4 24 | $629.8M | $616.8M | ||
| Q3 24 | $589.1M | $658.0M | ||
| Q2 24 | $596.5M | $661.5M | ||
| Q1 24 | $566.7M | $603.5M |
| Q4 25 | $-15.7M | $-47.4M | ||
| Q3 25 | $-3.4M | $44.4M | ||
| Q2 25 | $35.3M | $51.2M | ||
| Q1 25 | $-15.5M | $49.6M | ||
| Q4 24 | $-23.8M | $41.0M | ||
| Q3 24 | $-33.0M | $46.1M | ||
| Q2 24 | $-21.4M | $47.3M | ||
| Q1 24 | $-39.5M | $25.8M |
| Q4 25 | 37.5% | 23.1% | ||
| Q3 25 | 37.4% | 22.3% | ||
| Q2 25 | 37.9% | 24.2% | ||
| Q1 25 | 34.7% | 25.6% | ||
| Q4 24 | 36.1% | 24.3% | ||
| Q3 24 | 34.8% | 25.2% | ||
| Q2 24 | 34.8% | 24.6% | ||
| Q1 24 | 32.7% | 22.4% |
| Q4 25 | 1.0% | 11.1% | ||
| Q3 25 | 2.6% | 9.9% | ||
| Q2 25 | 1.9% | 11.1% | ||
| Q1 25 | 2.1% | 11.5% | ||
| Q4 24 | 6.0% | 9.6% | ||
| Q3 24 | 1.4% | 11.4% | ||
| Q2 24 | 1.3% | 11.2% | ||
| Q1 24 | -1.9% | 7.8% |
| Q4 25 | -2.9% | -5.9% | ||
| Q3 25 | -0.6% | 6.0% | ||
| Q2 25 | 6.4% | 7.5% | ||
| Q1 25 | -2.6% | 7.7% | ||
| Q4 24 | -3.8% | 6.6% | ||
| Q3 24 | -5.6% | 7.0% | ||
| Q2 24 | -3.6% | 7.2% | ||
| Q1 24 | -7.0% | 4.3% |
| Q4 25 | $-0.63 | $-0.90 | ||
| Q3 25 | $-0.14 | $0.83 | ||
| Q2 25 | $1.43 | $0.95 | ||
| Q1 25 | $-0.63 | $0.92 | ||
| Q4 24 | $-0.97 | $0.76 | ||
| Q3 24 | $-1.35 | $0.86 | ||
| Q2 24 | $-0.88 | $0.88 | ||
| Q1 24 | $-1.63 | $0.48 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $98.7M |
| Total DebtLower is stronger | — | $570.7M |
| Stockholders' EquityBook value | $2.1B | $1.1B |
| Total Assets | $4.1B | $2.5B |
| Debt / EquityLower = less leverage | — | 0.51× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $98.7M | ||
| Q3 25 | — | $83.8M | ||
| Q2 25 | — | $124.5M | ||
| Q1 25 | — | $71.6M | ||
| Q4 24 | $308.6M | $83.8M | ||
| Q3 24 | $312.5M | $78.6M | ||
| Q2 24 | $302.6M | $72.9M | ||
| Q1 24 | $251.4M | $60.1M |
| Q4 25 | — | $570.7M | ||
| Q3 25 | — | $525.8M | ||
| Q2 25 | — | $482.1M | ||
| Q1 25 | — | $296.7M | ||
| Q4 24 | — | $330.0M | ||
| Q3 24 | — | $359.1M | ||
| Q2 24 | — | $405.7M | ||
| Q1 24 | — | $399.9M |
| Q4 25 | $2.1B | $1.1B | ||
| Q3 25 | $2.1B | $1.1B | ||
| Q2 25 | $2.1B | $1.0B | ||
| Q1 25 | $2.0B | $910.2M | ||
| Q4 24 | $2.0B | $855.1M | ||
| Q3 24 | $2.0B | $858.8M | ||
| Q2 24 | $2.0B | $788.4M | ||
| Q1 24 | $2.1B | $747.6M |
| Q4 25 | $4.1B | $2.5B | ||
| Q3 25 | $4.1B | $2.4B | ||
| Q2 25 | $4.1B | $2.2B | ||
| Q1 25 | $4.2B | $1.9B | ||
| Q4 24 | $4.2B | $1.8B | ||
| Q3 24 | $4.3B | $1.9B | ||
| Q2 24 | $4.3B | $1.9B | ||
| Q1 24 | $4.3B | $1.9B |
| Q4 25 | — | 0.51× | ||
| Q3 25 | — | 0.50× | ||
| Q2 25 | — | 0.48× | ||
| Q1 25 | — | 0.33× | ||
| Q4 24 | — | 0.39× | ||
| Q3 24 | — | 0.42× | ||
| Q2 24 | — | 0.51× | ||
| Q1 24 | — | 0.53× |
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 | $60.6M | $24.7M |
| Free Cash FlowOCF − Capex | $36.0M | $-17.1M |
| FCF MarginFCF / Revenue | 6.6% | -2.1% |
| Capex IntensityCapex / Revenue | 4.6% | 5.2% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $91.8M | $-20.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $60.6M | $24.7M | ||
| Q3 25 | $56.7M | $1.4M | ||
| Q2 25 | $11.2M | $27.7M | ||
| Q1 25 | $51.3M | $54.8M | ||
| Q4 24 | $40.2M | $60.7M | ||
| Q3 24 | $36.1M | $57.3M | ||
| Q2 24 | $82.0M | $40.5M | ||
| Q1 24 | $45.8M | $39.6M |
| Q4 25 | $36.0M | $-17.1M | ||
| Q3 25 | $27.6M | $-30.5M | ||
| Q2 25 | $-8.5M | $200.0K | ||
| Q1 25 | $36.7M | $27.1M | ||
| Q4 24 | $16.1M | $44.7M | ||
| Q3 24 | $16.2M | $43.8M | ||
| Q2 24 | $62.5M | $13.7M | ||
| Q1 24 | $29.9M | $-4.3M |
| Q4 25 | 6.6% | -2.1% | ||
| Q3 25 | 5.1% | -4.1% | ||
| Q2 25 | -1.5% | 0.0% | ||
| Q1 25 | 6.1% | 4.2% | ||
| Q4 24 | 2.6% | 7.2% | ||
| Q3 24 | 2.7% | 6.7% | ||
| Q2 24 | 10.5% | 2.1% | ||
| Q1 24 | 5.3% | -0.7% |
| Q4 25 | 4.6% | 5.2% | ||
| Q3 25 | 5.4% | 4.3% | ||
| Q2 25 | 3.6% | 4.0% | ||
| Q1 25 | 2.4% | 4.3% | ||
| Q4 24 | 3.8% | 2.6% | ||
| Q3 24 | 3.4% | 2.1% | ||
| Q2 24 | 3.3% | 4.1% | ||
| Q1 24 | 2.8% | 7.3% |
| Q4 25 | — | — | ||
| Q3 25 | — | 0.03× | ||
| Q2 25 | 0.32× | 0.54× | ||
| Q1 25 | — | 1.10× | ||
| Q4 24 | — | 1.48× | ||
| Q3 24 | — | 1.24× | ||
| Q2 24 | — | 0.86× | ||
| Q1 24 | — | 1.53× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ICUI
| Infusion Consumables | $284.7M | 53% |
| Infusion Systems | $176.3M | 33% |
| Vital Care | $79.7M | 15% |
MOD
| Data Centers | $296.9M | 37% |
| Performance Technologies | $266.0M | 33% |
| Hvac Technologies | $107.1M | 13% |
| Air Cooled | $92.4M | 11% |
| Lb White | $25.6M | 3% |
| Climate By Design | $10.2M | 1% |
| Absolutaire | $7.0M | 1% |
