vs
Side-by-side financial comparison of ORTHOPEDIATRICS CORP (KIDS) and MAGNACHIP SEMICONDUCTOR Corp (MX). Click either name above to swap in a different company.
ORTHOPEDIATRICS CORP is the larger business by last-quarter revenue ($61.6M vs $40.6M, roughly 1.5× MAGNACHIP SEMICONDUCTOR Corp). ORTHOPEDIATRICS CORP runs the higher net margin — -16.4% vs -19.9%, a 3.5% gap on every dollar of revenue. On growth, ORTHOPEDIATRICS CORP posted the faster year-over-year revenue change (17.0% vs -20.7%). ORTHOPEDIATRICS CORP produced more free cash flow last quarter ($9.7M vs $-4.8M). Over the past eight quarters, ORTHOPEDIATRICS CORP's revenue compounded faster (17.4% CAGR vs -3.4%).
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.
Magnachip Semiconductor Corp is a global semiconductor design and manufacturing firm specializing in high-performance analog and mixed-signal solutions. Its core products include display driver ICs, power management ICs and sensors, serving consumer electronics, automotive, industrial and communications markets worldwide.
KIDS vs MX — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $61.6M | $40.6M |
| Net Profit | $-10.1M | $-8.1M |
| Gross Margin | 73.2% | 9.3% |
| Operating Margin | -13.3% | -26.1% |
| Net Margin | -16.4% | -19.9% |
| Revenue YoY | 17.0% | -20.7% |
| Net Profit YoY | 37.1% | 50.4% |
| EPS (diluted) | $-0.43 | $-0.23 |
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 | $61.6M | $40.6M | ||
| Q3 25 | $61.3M | $45.9M | ||
| Q2 25 | $61.1M | $47.6M | ||
| Q1 25 | $52.4M | $44.7M | ||
| Q4 24 | $52.7M | $51.2M | ||
| Q3 24 | $54.6M | $55.4M | ||
| Q2 24 | $52.8M | $46.4M | ||
| Q1 24 | $44.7M | $43.4M |
| Q4 25 | $-10.1M | $-8.1M | ||
| Q3 25 | $-11.8M | $-13.1M | ||
| Q2 25 | $-7.1M | $323.0K | ||
| Q1 25 | $-10.7M | $-8.9M | ||
| Q4 24 | $-16.1M | $-16.3M | ||
| Q3 24 | $-7.9M | $-9.6M | ||
| Q2 24 | $-6.0M | $-13.0M | ||
| Q1 24 | $-7.8M | $-15.4M |
| Q4 25 | 73.2% | 9.3% | ||
| Q3 25 | 73.9% | 18.6% | ||
| Q2 25 | 72.1% | 20.4% | ||
| Q1 25 | 73.0% | 20.9% | ||
| Q4 24 | 67.5% | 21.7% | ||
| Q3 24 | 73.4% | 20.8% | ||
| Q2 24 | 77.3% | 21.1% | ||
| Q1 24 | 72.0% | 14.6% |
| Q4 25 | -13.3% | -26.1% | ||
| Q3 25 | -15.4% | -25.1% | ||
| Q2 25 | -17.4% | -15.6% | ||
| Q1 25 | -21.0% | -14.1% | ||
| Q4 24 | -26.7% | -12.5% | ||
| Q3 24 | -10.2% | -8.1% | ||
| Q2 24 | -10.7% | -12.3% | ||
| Q1 24 | -21.8% | -21.6% |
| Q4 25 | -16.4% | -19.9% | ||
| Q3 25 | -19.2% | -28.5% | ||
| Q2 25 | -11.6% | 0.7% | ||
| Q1 25 | -20.3% | -19.9% | ||
| Q4 24 | -30.5% | -31.8% | ||
| Q3 24 | -14.5% | -17.3% | ||
| Q2 24 | -11.4% | -28.0% | ||
| Q1 24 | -17.5% | -35.5% |
| Q4 25 | $-0.43 | $-0.23 | ||
| Q3 25 | $-0.50 | $-0.36 | ||
| Q2 25 | $-0.30 | $0.01 | ||
| Q1 25 | $-0.46 | $-0.24 | ||
| Q4 24 | $-0.70 | $-0.44 | ||
| Q3 24 | $-0.34 | $-0.26 | ||
| Q2 24 | $-0.26 | $-0.34 | ||
| Q1 24 | $-0.34 | $-0.40 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $60.9M | $103.8M |
| Total DebtLower is stronger | $106.0M | — |
| Stockholders' EquityBook value | $346.6M | $248.3M |
| Total Assets | $508.6M | $351.5M |
| Debt / EquityLower = less leverage | 0.31× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $60.9M | $103.8M | ||
| Q3 25 | $57.7M | $108.0M | ||
| Q2 25 | $70.1M | $113.3M | ||
| Q1 25 | $58.8M | $132.7M | ||
| Q4 24 | $68.8M | $138.6M | ||
| Q3 24 | $76.1M | $151.1M | ||
| Q2 24 | $28.9M | $162.5M | ||
| Q1 24 | $47.7M | $171.6M |
| Q4 25 | $106.0M | — | ||
| Q3 25 | $105.3M | — | ||
| Q2 25 | $102.7M | — | ||
| Q1 25 | $77.4M | — | ||
| Q4 24 | $77.5M | — | ||
| Q3 24 | $76.9M | — | ||
| Q2 24 | $11.2M | — | ||
| Q1 24 | $11.3M | — |
| Q4 25 | $346.6M | $248.3M | ||
| Q3 25 | $349.3M | $255.3M | ||
| Q2 25 | $355.5M | $270.2M | ||
| Q1 25 | $347.1M | $269.2M | ||
| Q4 24 | $354.6M | $276.8M | ||
| Q3 24 | $370.9M | $299.6M | ||
| Q2 24 | $371.3M | $305.8M | ||
| Q1 24 | $370.6M | $321.9M |
| Q4 25 | $508.6M | $351.5M | ||
| Q3 25 | $493.5M | $359.6M | ||
| Q2 25 | $503.6M | $370.5M | ||
| Q1 25 | $470.3M | $373.9M | ||
| Q4 24 | $473.2M | $379.3M | ||
| Q3 24 | $489.3M | $411.4M | ||
| Q2 24 | $430.8M | $412.7M | ||
| Q1 24 | $437.2M | $426.2M |
| Q4 25 | 0.31× | — | ||
| Q3 25 | 0.30× | — | ||
| Q2 25 | 0.29× | — | ||
| Q1 25 | 0.22× | — | ||
| Q4 24 | 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 | $10.3M | $5.4M |
| Free Cash FlowOCF − Capex | $9.7M | $-4.8M |
| FCF MarginFCF / Revenue | 15.8% | -11.9% |
| Capex IntensityCapex / Revenue | 1.0% | 25.3% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-16.0M | $-54.2M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $10.3M | $5.4M | ||
| Q3 25 | $-581.0K | $162.0K | ||
| Q2 25 | $-10.5M | $-25.1M | ||
| Q1 25 | $-4.2M | $-4.7M | ||
| Q4 24 | $-4.0M | $11.9M | ||
| Q3 24 | $-10.3M | $-12.9M | ||
| Q2 24 | $-6.1M | $-1.1M | ||
| Q1 24 | $-6.7M | $-4.0M |
| Q4 25 | $9.7M | $-4.8M | ||
| Q3 25 | $-3.4M | $-7.5M | ||
| Q2 25 | $-13.9M | $-37.0M | ||
| Q1 25 | $-8.4M | $-4.9M | ||
| Q4 24 | $-4.2M | $4.4M | ||
| Q3 24 | $-11.7M | $-15.5M | ||
| Q2 24 | $-12.8M | $-2.0M | ||
| Q1 24 | $-13.2M | $-4.6M |
| Q4 25 | 15.8% | -11.9% | ||
| Q3 25 | -5.6% | -16.3% | ||
| Q2 25 | -22.8% | -77.7% | ||
| Q1 25 | -16.0% | -10.9% | ||
| Q4 24 | -8.1% | 8.7% | ||
| Q3 24 | -21.4% | -28.0% | ||
| Q2 24 | -24.2% | -4.3% | ||
| Q1 24 | -29.4% | -10.7% |
| Q4 25 | 1.0% | 25.3% | ||
| Q3 25 | 4.6% | 16.7% | ||
| Q2 25 | 5.6% | 24.9% | ||
| Q1 25 | 8.1% | 0.5% | ||
| Q4 24 | 0.5% | 14.5% | ||
| Q3 24 | 2.5% | 4.7% | ||
| Q2 24 | 12.7% | 1.9% | ||
| Q1 24 | 14.5% | 1.5% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | -77.81× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
KIDS
Segment breakdown not available.
MX
| Power Analog Solutions | $36.8M | 91% |
| Power Ic | $3.8M | 9% |
