vs
Side-by-side financial comparison of ICU MEDICAL INC (ICUI) and SunCoke Energy, Inc. (SXC). Click either name above to swap in a different company.
ICU MEDICAL INC is the larger business by last-quarter revenue ($540.7M vs $480.2M, roughly 1.1× SunCoke Energy, Inc.). ICU MEDICAL INC runs the higher net margin — -2.9% vs -17.8%, a 14.9% gap on every dollar of revenue. On growth, SunCoke Energy, Inc. posted the faster year-over-year revenue change (-1.2% vs -14.1%). ICU MEDICAL INC produced more free cash flow last quarter ($36.0M vs $32.8M). Over the past eight quarters, SunCoke Energy, Inc.'s revenue compounded faster (-0.8% 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...
Energy Brands, also doing business as Glacéau, is a privately owned subsidiary of the Coca-Cola Company based in Whitestone, Queens, New York, that manufactures and distributes various lines of drinks marketed as enhanced water. Founded in May 1996 by J. Darius Bikoff with an electrolyte enhanced line of water called Smartwater, Energy Brands initially distributed its products to health food stores and independent retailers in the New York area. Adding Fruitwater and Vitaminwater to its line ...
ICUI vs SXC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $540.7M | $480.2M |
| Net Profit | $-15.7M | $-85.6M |
| Gross Margin | 37.5% | — |
| Operating Margin | 1.0% | -20.4% |
| Net Margin | -2.9% | -17.8% |
| Revenue YoY | -14.1% | -1.2% |
| Net Profit YoY | 34.0% | -461.2% |
| EPS (diluted) | $-0.63 | $-1.00 |
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 | $480.2M | ||
| Q3 25 | $537.0M | $487.0M | ||
| Q2 25 | $548.9M | $434.1M | ||
| Q1 25 | $604.7M | $436.0M | ||
| Q4 24 | $629.8M | $486.0M | ||
| Q3 24 | $589.1M | $490.1M | ||
| Q2 24 | $596.5M | $470.9M | ||
| Q1 24 | $566.7M | $488.4M |
| Q4 25 | $-15.7M | $-85.6M | ||
| Q3 25 | $-3.4M | $22.2M | ||
| Q2 25 | $35.3M | $1.9M | ||
| Q1 25 | $-15.5M | $17.3M | ||
| Q4 24 | $-23.8M | $23.7M | ||
| Q3 24 | $-33.0M | $30.7M | ||
| Q2 24 | $-21.4M | $21.5M | ||
| Q1 24 | $-39.5M | $20.0M |
| Q4 25 | 37.5% | — | ||
| Q3 25 | 37.4% | — | ||
| Q2 25 | 37.9% | — | ||
| Q1 25 | 34.7% | — | ||
| Q4 24 | 36.1% | — | ||
| Q3 24 | 34.8% | — | ||
| Q2 24 | 34.8% | — | ||
| Q1 24 | 32.7% | — |
| Q4 25 | 1.0% | -20.4% | ||
| Q3 25 | 2.6% | 2.8% | ||
| Q2 25 | 1.9% | 2.3% | ||
| Q1 25 | 2.1% | 6.9% | ||
| Q4 24 | 6.0% | 7.3% | ||
| Q3 24 | 1.4% | 9.6% | ||
| Q2 24 | 1.3% | 7.4% | ||
| Q1 24 | -1.9% | 7.1% |
| Q4 25 | -2.9% | -17.8% | ||
| Q3 25 | -0.6% | 4.6% | ||
| Q2 25 | 6.4% | 0.4% | ||
| Q1 25 | -2.6% | 4.0% | ||
| Q4 24 | -3.8% | 4.9% | ||
| Q3 24 | -5.6% | 6.3% | ||
| Q2 24 | -3.6% | 4.6% | ||
| Q1 24 | -7.0% | 4.1% |
| Q4 25 | $-0.63 | $-1.00 | ||
| Q3 25 | $-0.14 | $0.26 | ||
| Q2 25 | $1.43 | $0.02 | ||
| Q1 25 | $-0.63 | $0.20 | ||
| Q4 24 | $-0.97 | $0.28 | ||
| Q3 24 | $-1.35 | $0.36 | ||
| Q2 24 | $-0.88 | $0.25 | ||
| Q1 24 | $-1.63 | $0.23 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $88.7M |
| Total DebtLower is stronger | — | $685.5M |
| Stockholders' EquityBook value | $2.1B | $597.3M |
| Total Assets | $4.1B | $1.8B |
| Debt / EquityLower = less leverage | — | 1.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $88.7M | ||
| Q3 25 | — | $80.4M | ||
| Q2 25 | — | $186.2M | ||
| Q1 25 | — | $193.7M | ||
| Q4 24 | $308.6M | $189.6M | ||
| Q3 24 | $312.5M | $164.7M | ||
| Q2 24 | $302.6M | $81.9M | ||
| Q1 24 | $251.4M | $120.1M |
| Q4 25 | — | $685.5M | ||
| Q3 25 | — | $691.1M | ||
| Q2 25 | — | $493.4M | ||
| Q1 25 | — | $492.9M | ||
| Q4 24 | — | $492.3M | ||
| Q3 24 | — | $491.8M | ||
| Q2 24 | — | $491.3M | ||
| Q1 24 | — | $490.8M |
| Q4 25 | $2.1B | $597.3M | ||
| Q3 25 | $2.1B | $695.9M | ||
| Q2 25 | $2.1B | $677.7M | ||
| Q1 25 | $2.0B | $684.6M | ||
| Q4 24 | $2.0B | $680.2M | ||
| Q3 24 | $2.0B | $658.6M | ||
| Q2 24 | $2.0B | $636.9M | ||
| Q1 24 | $2.1B | $623.0M |
| Q4 25 | $4.1B | $1.8B | ||
| Q3 25 | $4.1B | $1.9B | ||
| Q2 25 | $4.1B | $1.6B | ||
| Q1 25 | $4.2B | $1.7B | ||
| Q4 24 | $4.2B | $1.7B | ||
| Q3 24 | $4.3B | $1.7B | ||
| Q2 24 | $4.3B | $1.7B | ||
| Q1 24 | $4.3B | $1.7B |
| Q4 25 | — | 1.15× | ||
| Q3 25 | — | 0.99× | ||
| Q2 25 | — | 0.73× | ||
| Q1 25 | — | 0.72× | ||
| Q4 24 | — | 0.72× | ||
| Q3 24 | — | 0.75× | ||
| Q2 24 | — | 0.77× | ||
| Q1 24 | — | 0.79× |
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 | $56.6M |
| Free Cash FlowOCF − Capex | $36.0M | $32.8M |
| FCF MarginFCF / Revenue | 6.6% | 6.8% |
| Capex IntensityCapex / Revenue | 4.6% | 5.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $91.8M | $42.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $60.6M | $56.6M | ||
| Q3 25 | $56.7M | $9.2M | ||
| Q2 25 | $11.2M | $17.5M | ||
| Q1 25 | $51.3M | $25.8M | ||
| Q4 24 | $40.2M | $60.9M | ||
| Q3 24 | $36.1M | $107.2M | ||
| Q2 24 | $82.0M | $-9.3M | ||
| Q1 24 | $45.8M | $10.0M |
| Q4 25 | $36.0M | $32.8M | ||
| Q3 25 | $27.6M | $-16.3M | ||
| Q2 25 | $-8.5M | $4.9M | ||
| Q1 25 | $36.7M | $20.9M | ||
| Q4 24 | $16.1M | $36.1M | ||
| Q3 24 | $16.2M | $92.1M | ||
| Q2 24 | $62.5M | $-26.8M | ||
| Q1 24 | $29.9M | $-5.5M |
| Q4 25 | 6.6% | 6.8% | ||
| Q3 25 | 5.1% | -3.3% | ||
| Q2 25 | -1.5% | 1.1% | ||
| Q1 25 | 6.1% | 4.8% | ||
| Q4 24 | 2.6% | 7.4% | ||
| Q3 24 | 2.7% | 18.8% | ||
| Q2 24 | 10.5% | -5.7% | ||
| Q1 24 | 5.3% | -1.1% |
| Q4 25 | 4.6% | 5.0% | ||
| Q3 25 | 5.4% | 5.2% | ||
| Q2 25 | 3.6% | 2.9% | ||
| Q1 25 | 2.4% | 1.1% | ||
| Q4 24 | 3.8% | 5.1% | ||
| Q3 24 | 3.4% | 3.1% | ||
| Q2 24 | 3.3% | 3.7% | ||
| Q1 24 | 2.8% | 3.2% |
| Q4 25 | — | — | ||
| Q3 25 | — | 0.41× | ||
| Q2 25 | 0.32× | 9.21× | ||
| Q1 25 | — | 1.49× | ||
| Q4 24 | — | 2.57× | ||
| Q3 24 | — | 3.49× | ||
| Q2 24 | — | -0.43× | ||
| Q1 24 | — | 0.50× |
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% |
SXC
Segment breakdown not available.
