vs
Side-by-side financial comparison of ORTHOPEDIATRICS CORP (KIDS) and RE/MAX Holdings, Inc. (RMAX). Click either name above to swap in a different company.
RE/MAX Holdings, Inc. is the larger business by last-quarter revenue ($71.1M vs $61.6M, roughly 1.2× ORTHOPEDIATRICS CORP). RE/MAX Holdings, Inc. runs the higher net margin — 2.0% vs -16.4%, a 18.4% gap on every dollar of revenue. On growth, ORTHOPEDIATRICS CORP posted the faster year-over-year revenue change (17.0% vs -1.8%). RE/MAX Holdings, Inc. produced more free cash flow last quarter ($33.5M vs $9.7M). Over the past eight quarters, ORTHOPEDIATRICS CORP's revenue compounded faster (17.4% CAGR vs -4.7%).
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.
RE/MAX is an international real estate franchise operating in over 100 countries and territories that, in 2015, had over 100,000 agents in 6,800 offices.
KIDS vs RMAX — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $61.6M | $71.1M |
| Net Profit | $-10.1M | $1.4M |
| Gross Margin | 73.2% | — |
| Operating Margin | -13.3% | 13.1% |
| Net Margin | -16.4% | 2.0% |
| Revenue YoY | 17.0% | -1.8% |
| Net Profit YoY | 37.1% | -75.2% |
| EPS (diluted) | $-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 | $61.6M | $71.1M | ||
| Q3 25 | $61.3M | $73.2M | ||
| Q2 25 | $61.1M | $72.8M | ||
| Q1 25 | $52.4M | $74.5M | ||
| Q4 24 | $52.7M | $72.5M | ||
| Q3 24 | $54.6M | $78.5M | ||
| Q2 24 | $52.8M | $78.5M | ||
| Q1 24 | $44.7M | $78.3M |
| Q4 25 | $-10.1M | $1.4M | ||
| Q3 25 | $-11.8M | $4.0M | ||
| Q2 25 | $-7.1M | $4.7M | ||
| Q1 25 | $-10.7M | $-2.0M | ||
| Q4 24 | $-16.1M | $5.8M | ||
| Q3 24 | $-7.9M | $966.0K | ||
| Q2 24 | $-6.0M | $3.7M | ||
| Q1 24 | $-7.8M | $-3.4M |
| Q4 25 | 73.2% | — | ||
| Q3 25 | 73.9% | — | ||
| Q2 25 | 72.1% | — | ||
| Q1 25 | 73.0% | — | ||
| Q4 24 | 67.5% | — | ||
| Q3 24 | 73.4% | — | ||
| Q2 24 | 77.3% | — | ||
| Q1 24 | 72.0% | — |
| Q4 25 | -13.3% | 13.1% | ||
| Q3 25 | -15.4% | 25.0% | ||
| Q2 25 | -17.4% | 19.3% | ||
| Q1 25 | -21.0% | 7.2% | ||
| Q4 24 | -26.7% | 5.9% | ||
| Q3 24 | -10.2% | 19.4% | ||
| Q2 24 | -10.7% | 20.6% | ||
| Q1 24 | -21.8% | 5.8% |
| Q4 25 | -16.4% | 2.0% | ||
| Q3 25 | -19.2% | 5.4% | ||
| Q2 25 | -11.6% | 6.4% | ||
| Q1 25 | -20.3% | -2.6% | ||
| Q4 24 | -30.5% | 8.0% | ||
| Q3 24 | -14.5% | 1.2% | ||
| Q2 24 | -11.4% | 4.7% | ||
| Q1 24 | -17.5% | -4.3% |
| Q4 25 | $-0.43 | — | ||
| Q3 25 | $-0.50 | — | ||
| Q2 25 | $-0.30 | — | ||
| Q1 25 | $-0.46 | — | ||
| Q4 24 | $-0.70 | — | ||
| Q3 24 | $-0.34 | — | ||
| Q2 24 | $-0.26 | — | ||
| Q1 24 | $-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 | $60.9M | $118.7M |
| Total DebtLower is stronger | $106.0M | $432.2M |
| Stockholders' EquityBook value | $346.6M | $452.4M |
| Total Assets | $508.6M | $582.5M |
| Debt / EquityLower = less leverage | 0.31× | 0.96× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $60.9M | $118.7M | ||
| Q3 25 | $57.7M | $107.5M | ||
| Q2 25 | $70.1M | $94.3M | ||
| Q1 25 | $58.8M | $89.1M | ||
| Q4 24 | $68.8M | $96.6M | ||
| Q3 24 | $76.1M | $83.8M | ||
| Q2 24 | $28.9M | $66.1M | ||
| Q1 24 | $47.7M | $82.1M |
| Q4 25 | $106.0M | $432.2M | ||
| Q3 25 | $105.3M | $433.3M | ||
| Q2 25 | $102.7M | $434.4M | ||
| Q1 25 | $77.4M | $435.3M | ||
| Q4 24 | $77.5M | $436.2M | ||
| Q3 24 | $76.9M | $437.2M | ||
| Q2 24 | $11.2M | $438.1M | ||
| Q1 24 | $11.3M | $439.0M |
| Q4 25 | $346.6M | $452.4M | ||
| Q3 25 | $349.3M | $448.1M | ||
| Q2 25 | $355.5M | $442.4M | ||
| Q1 25 | $347.1M | $433.5M | ||
| Q4 24 | $354.6M | $429.5M | ||
| Q3 24 | $370.9M | $423.1M | ||
| Q2 24 | $371.3M | $418.4M | ||
| Q1 24 | $370.6M | $412.0M |
| Q4 25 | $508.6M | $582.5M | ||
| Q3 25 | $493.5M | $582.2M | ||
| Q2 25 | $503.6M | $574.8M | ||
| Q1 25 | $470.3M | $571.4M | ||
| Q4 24 | $473.2M | $581.6M | ||
| Q3 24 | $489.3M | $578.6M | ||
| Q2 24 | $430.8M | $571.4M | ||
| Q1 24 | $437.2M | $566.7M |
| Q4 25 | 0.31× | 0.96× | ||
| Q3 25 | 0.30× | 0.97× | ||
| Q2 25 | 0.29× | 0.98× | ||
| Q1 25 | 0.22× | 1.00× | ||
| Q4 24 | 0.22× | 1.02× | ||
| Q3 24 | 0.21× | 1.03× | ||
| Q2 24 | 0.03× | 1.05× | ||
| Q1 24 | 0.03× | 1.07× |
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 | $40.9M |
| Free Cash FlowOCF − Capex | $9.7M | $33.5M |
| FCF MarginFCF / Revenue | 15.8% | 47.1% |
| Capex IntensityCapex / Revenue | 1.0% | 10.4% |
| Cash ConversionOCF / Net Profit | — | 28.39× |
| TTM Free Cash FlowTrailing 4 quarters | $-16.0M | $56.8M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $10.3M | $40.9M | ||
| Q3 25 | $-581.0K | $17.7M | ||
| Q2 25 | $-10.5M | $4.6M | ||
| Q1 25 | $-4.2M | $5.7M | ||
| Q4 24 | $-4.0M | $59.7M | ||
| Q3 24 | $-10.3M | $17.6M | ||
| Q2 24 | $-6.1M | $15.9M | ||
| Q1 24 | $-6.7M | $9.4M |
| Q4 25 | $9.7M | $33.5M | ||
| Q3 25 | $-3.4M | $16.4M | ||
| Q2 25 | $-13.9M | $2.9M | ||
| Q1 25 | $-8.4M | $4.0M | ||
| Q4 24 | $-4.2M | $53.0M | ||
| Q3 24 | $-11.7M | $16.3M | ||
| Q2 24 | $-12.8M | $14.0M | ||
| Q1 24 | $-13.2M | $6.8M |
| Q4 25 | 15.8% | 47.1% | ||
| Q3 25 | -5.6% | 22.4% | ||
| Q2 25 | -22.8% | 4.0% | ||
| Q1 25 | -16.0% | 5.3% | ||
| Q4 24 | -8.1% | 73.2% | ||
| Q3 24 | -21.4% | 20.8% | ||
| Q2 24 | -24.2% | 17.8% | ||
| Q1 24 | -29.4% | 8.6% |
| Q4 25 | 1.0% | 10.4% | ||
| Q3 25 | 4.6% | 1.8% | ||
| Q2 25 | 5.6% | 2.2% | ||
| Q1 25 | 8.1% | 2.3% | ||
| Q4 24 | 0.5% | 9.1% | ||
| Q3 24 | 2.5% | 1.7% | ||
| Q2 24 | 12.7% | 2.4% | ||
| Q1 24 | 14.5% | 3.3% |
| Q4 25 | — | 28.39× | ||
| Q3 25 | — | 4.45× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | — | 18.22× | ||
| Q2 24 | — | 4.29× | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
KIDS
Segment breakdown not available.
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
