vs
Side-by-side financial comparison of indie Semiconductor, Inc. (INDI) and ORTHOPEDIATRICS CORP (KIDS). Click either name above to swap in a different company.
ORTHOPEDIATRICS CORP is the larger business by last-quarter revenue ($61.6M vs $58.0M, roughly 1.1× indie Semiconductor, Inc.). ORTHOPEDIATRICS CORP runs the higher net margin — -16.4% vs -53.8%, a 37.4% gap on every dollar of revenue. On growth, ORTHOPEDIATRICS CORP posted the faster year-over-year revenue change (17.0% vs -0.0%). ORTHOPEDIATRICS CORP produced more free cash flow last quarter ($9.7M vs $-16.1M). Over the past eight quarters, ORTHOPEDIATRICS CORP's revenue compounded faster (17.4% CAGR vs 5.3%).
indie Semiconductor is a fabless semiconductor manufacturer focused on designing high-performance mixed-signal and embedded system-on-chip solutions for the automotive industry. Its products support advanced driver assistance systems, in-vehicle infotainment, connected car, and electric vehicle applications, serving global auto OEMs and tier 1 suppliers across major global markets.
OrthoPediatrics is an American bio-science company engaged in designing, developing, manufacturing, and distributing orthopedic implants and instruments for pediatric issues. It is based in Warsaw, Indiana.
INDI vs KIDS — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $58.0M | $61.6M |
| Net Profit | $-31.2M | $-10.1M |
| Gross Margin | 37.3% | 73.2% |
| Operating Margin | -58.5% | -13.3% |
| Net Margin | -53.8% | -16.4% |
| Revenue YoY | -0.0% | 17.0% |
| Net Profit YoY | 9.1% | 37.1% |
| EPS (diluted) | $-0.16 | $-0.43 |
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 | $58.0M | $61.6M | ||
| Q3 25 | $53.7M | $61.3M | ||
| Q2 25 | $51.6M | $61.1M | ||
| Q1 25 | $54.1M | $52.4M | ||
| Q4 24 | $58.0M | $52.7M | ||
| Q3 24 | $54.0M | $54.6M | ||
| Q2 24 | $52.4M | $52.8M | ||
| Q1 24 | $52.4M | $44.7M |
| Q4 25 | $-31.2M | $-10.1M | ||
| Q3 25 | $-38.3M | $-11.8M | ||
| Q2 25 | $-39.0M | $-7.1M | ||
| Q1 25 | $-34.5M | $-10.7M | ||
| Q4 24 | $-34.4M | $-16.1M | ||
| Q3 24 | $-49.7M | $-7.9M | ||
| Q2 24 | $-19.2M | $-6.0M | ||
| Q1 24 | $-31.2M | $-7.8M |
| Q4 25 | 37.3% | 73.2% | ||
| Q3 25 | 40.1% | 73.9% | ||
| Q2 25 | 40.6% | 72.1% | ||
| Q1 25 | 41.7% | 73.0% | ||
| Q4 24 | 42.6% | 67.5% | ||
| Q3 24 | 39.3% | 73.4% | ||
| Q2 24 | 42.2% | 77.3% | ||
| Q1 24 | 42.5% | 72.0% |
| Q4 25 | -58.5% | -13.3% | ||
| Q3 25 | -71.4% | -15.4% | ||
| Q2 25 | -83.3% | -17.4% | ||
| Q1 25 | -72.0% | -21.0% | ||
| Q4 24 | -58.4% | -26.7% | ||
| Q3 24 | -92.5% | -10.2% | ||
| Q2 24 | -70.0% | -10.7% | ||
| Q1 24 | -94.8% | -21.8% |
| Q4 25 | -53.8% | -16.4% | ||
| Q3 25 | -71.3% | -19.2% | ||
| Q2 25 | -75.6% | -11.6% | ||
| Q1 25 | -63.9% | -20.3% | ||
| Q4 24 | -59.2% | -30.5% | ||
| Q3 24 | -92.1% | -14.5% | ||
| Q2 24 | -36.6% | -11.4% | ||
| Q1 24 | -59.6% | -17.5% |
| Q4 25 | $-0.16 | $-0.43 | ||
| Q3 25 | $-0.19 | $-0.50 | ||
| Q2 25 | $-0.20 | $-0.30 | ||
| Q1 25 | $-0.18 | $-0.46 | ||
| Q4 24 | $-0.18 | $-0.70 | ||
| Q3 24 | $-0.28 | $-0.34 | ||
| Q2 24 | $-0.11 | $-0.26 | ||
| Q1 24 | $-0.19 | $-0.34 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $145.5M | $60.9M |
| Total DebtLower is stronger | $353.4M | $106.0M |
| Stockholders' EquityBook value | $358.0M | $346.6M |
| Total Assets | $840.8M | $508.6M |
| Debt / EquityLower = less leverage | 0.99× | 0.31× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $145.5M | $60.9M | ||
| Q3 25 | $160.9M | $57.7M | ||
| Q2 25 | $192.6M | $70.1M | ||
| Q1 25 | $236.6M | $58.8M | ||
| Q4 24 | $274.2M | $68.8M | ||
| Q3 24 | $96.9M | $76.1M | ||
| Q2 24 | $112.3M | $28.9M | ||
| Q1 24 | $138.2M | $47.7M |
| Q4 25 | $353.4M | $106.0M | ||
| Q3 25 | $353.5M | $105.3M | ||
| Q2 25 | $352.5M | $102.7M | ||
| Q1 25 | $379.0M | $77.4M | ||
| Q4 24 | $381.3M | $77.5M | ||
| Q3 24 | — | $76.9M | ||
| Q2 24 | — | $11.2M | ||
| Q1 24 | — | $11.3M |
| Q4 25 | $358.0M | $346.6M | ||
| Q3 25 | $369.2M | $349.3M | ||
| Q2 25 | $390.4M | $355.5M | ||
| Q1 25 | $405.6M | $347.1M | ||
| Q4 24 | $417.9M | $354.6M | ||
| Q3 24 | $458.6M | $370.9M | ||
| Q2 24 | $470.7M | $371.3M | ||
| Q1 24 | $432.9M | $370.6M |
| Q4 25 | $840.8M | $508.6M | ||
| Q3 25 | $855.1M | $493.5M | ||
| Q2 25 | $867.6M | $503.6M | ||
| Q1 25 | $909.0M | $470.3M | ||
| Q4 24 | $941.4M | $473.2M | ||
| Q3 24 | $797.5M | $489.3M | ||
| Q2 24 | $797.3M | $430.8M | ||
| Q1 24 | $803.6M | $437.2M |
| Q4 25 | 0.99× | 0.31× | ||
| Q3 25 | 0.96× | 0.30× | ||
| Q2 25 | 0.90× | 0.29× | ||
| Q1 25 | 0.93× | 0.22× | ||
| Q4 24 | 0.91× | 0.22× | ||
| Q3 24 | — | 0.21× | ||
| Q2 24 | — | 0.03× | ||
| Q1 24 | — | 0.03× |
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 | $-14.4M | $10.3M |
| Free Cash FlowOCF − Capex | $-16.1M | $9.7M |
| FCF MarginFCF / Revenue | -27.8% | 15.8% |
| Capex IntensityCapex / Revenue | 3.0% | 1.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-71.4M | $-16.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-14.4M | $10.3M | ||
| Q3 25 | $-6.2M | $-581.0K | ||
| Q2 25 | $-7.6M | $-10.5M | ||
| Q1 25 | $-29.0M | $-4.2M | ||
| Q4 24 | $-6.7M | $-4.0M | ||
| Q3 24 | $-22.8M | $-10.3M | ||
| Q2 24 | $-19.7M | $-6.1M | ||
| Q1 24 | $-9.3M | $-6.7M |
| Q4 25 | $-16.1M | $9.7M | ||
| Q3 25 | $-10.3M | $-3.4M | ||
| Q2 25 | $-13.6M | $-13.9M | ||
| Q1 25 | $-31.4M | $-8.4M | ||
| Q4 24 | $-8.6M | $-4.2M | ||
| Q3 24 | $-29.3M | $-11.7M | ||
| Q2 24 | $-23.4M | $-12.8M | ||
| Q1 24 | $-11.7M | $-13.2M |
| Q4 25 | -27.8% | 15.8% | ||
| Q3 25 | -19.2% | -5.6% | ||
| Q2 25 | -26.4% | -22.8% | ||
| Q1 25 | -58.0% | -16.0% | ||
| Q4 24 | -14.8% | -8.1% | ||
| Q3 24 | -54.3% | -21.4% | ||
| Q2 24 | -44.7% | -24.2% | ||
| Q1 24 | -22.3% | -29.4% |
| Q4 25 | 3.0% | 1.0% | ||
| Q3 25 | 7.8% | 4.6% | ||
| Q2 25 | 11.6% | 5.6% | ||
| Q1 25 | 4.4% | 8.1% | ||
| Q4 24 | 3.2% | 0.5% | ||
| Q3 24 | 12.1% | 2.5% | ||
| Q2 24 | 7.0% | 12.7% | ||
| Q1 24 | 4.4% | 14.5% |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
INDI
| Products | $55.7M | 96% |
| Services | $2.3M | 4% |
KIDS
Segment breakdown not available.
