vs
Side-by-side financial comparison of ORTHOPEDIATRICS CORP (KIDS) and SHENANDOAH TELECOMMUNICATIONS CO (SHEN). Click either name above to swap in a different company.
SHENANDOAH TELECOMMUNICATIONS CO is the larger business by last-quarter revenue ($91.6M vs $61.6M, roughly 1.5× ORTHOPEDIATRICS CORP). SHENANDOAH TELECOMMUNICATIONS CO runs the higher net margin — -5.9% vs -16.4%, a 10.5% gap on every dollar of revenue. On growth, ORTHOPEDIATRICS CORP posted the faster year-over-year revenue change (17.0% vs 7.2%). ORTHOPEDIATRICS CORP produced more free cash flow last quarter ($9.7M vs $-78.6M). Over the past eight quarters, ORTHOPEDIATRICS CORP's revenue compounded faster (17.4% CAGR vs 15.0%).
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.
Shenandoah Telecommunications Co is a U.S. regional telecom provider offering broadband internet, wireless voice/data services, digital cable TV, and fiber-optic solutions. It serves residential, small business and enterprise clients across Mid-Atlantic states, focusing on underserved rural and suburban markets in Virginia, West Virginia, Maryland and Pennsylvania.
KIDS vs SHEN — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $61.6M | $91.6M |
| Net Profit | $-10.1M | $-5.4M |
| Gross Margin | 73.2% | — |
| Operating Margin | -13.3% | -1.0% |
| Net Margin | -16.4% | -5.9% |
| Revenue YoY | 17.0% | 7.2% |
| Net Profit YoY | 37.1% | -95.8% |
| EPS (diluted) | $-0.43 | $-0.13 |
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 | $91.6M | ||
| Q3 25 | $61.3M | $89.8M | ||
| Q2 25 | $61.1M | $88.6M | ||
| Q1 25 | $52.4M | $87.9M | ||
| Q4 24 | $52.7M | $85.4M | ||
| Q3 24 | $54.6M | $87.6M | ||
| Q2 24 | $52.8M | $85.8M | ||
| Q1 24 | $44.7M | $69.2M |
| Q4 25 | $-10.1M | $-5.4M | ||
| Q3 25 | $-11.8M | $-9.4M | ||
| Q2 25 | $-7.1M | $-9.0M | ||
| Q1 25 | $-10.7M | $-9.1M | ||
| Q4 24 | $-16.1M | $-2.7M | ||
| Q3 24 | $-7.9M | $-5.3M | ||
| Q2 24 | $-6.0M | $-12.9M | ||
| Q1 24 | $-7.8M | $214.7M |
| 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% | -1.0% | ||
| Q3 25 | -15.4% | -8.0% | ||
| Q2 25 | -17.4% | -10.3% | ||
| Q1 25 | -21.0% | -6.9% | ||
| Q4 24 | -26.7% | -6.7% | ||
| Q3 24 | -10.2% | -4.8% | ||
| Q2 24 | -10.7% | -18.5% | ||
| Q1 24 | -21.8% | -4.0% |
| Q4 25 | -16.4% | -5.9% | ||
| Q3 25 | -19.2% | -10.5% | ||
| Q2 25 | -11.6% | -10.2% | ||
| Q1 25 | -20.3% | -10.4% | ||
| Q4 24 | -30.5% | -3.2% | ||
| Q3 24 | -14.5% | -6.0% | ||
| Q2 24 | -11.4% | -15.0% | ||
| Q1 24 | -17.5% | 310.0% |
| Q4 25 | $-0.43 | $-0.13 | ||
| Q3 25 | $-0.50 | $-0.20 | ||
| Q2 25 | $-0.30 | $-0.19 | ||
| Q1 25 | $-0.46 | $-0.19 | ||
| Q4 24 | $-0.70 | $-0.34 | ||
| Q3 24 | $-0.34 | $-0.13 | ||
| Q2 24 | $-0.26 | $-0.24 | ||
| Q1 24 | $-0.34 | $4.25 |
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 | $27.3M |
| Total DebtLower is stronger | $106.0M | $642.4M |
| Stockholders' EquityBook value | $346.6M | $880.8M |
| Total Assets | $508.6M | $1.9B |
| Debt / EquityLower = less leverage | 0.31× | 0.73× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $60.9M | $27.3M | ||
| Q3 25 | $57.7M | $22.6M | ||
| Q2 25 | $70.1M | $29.1M | ||
| Q1 25 | $58.8M | $87.5M | ||
| Q4 24 | $68.8M | $46.3M | ||
| Q3 24 | $76.1M | $43.1M | ||
| Q2 24 | $28.9M | $43.8M | ||
| Q1 24 | $47.7M | $389.7M |
| Q4 25 | $106.0M | $642.4M | ||
| Q3 25 | $105.3M | $535.4M | ||
| Q2 25 | $102.7M | $513.1M | ||
| Q1 25 | $77.4M | $515.8M | ||
| Q4 24 | $77.5M | $418.0M | ||
| Q3 24 | $76.9M | $345.2M | ||
| Q2 24 | $11.2M | $297.4M | ||
| Q1 24 | $11.3M | $298.7M |
| Q4 25 | $346.6M | $880.8M | ||
| Q3 25 | $349.3M | $892.7M | ||
| Q2 25 | $355.5M | $902.0M | ||
| Q1 25 | $347.1M | $910.5M | ||
| Q4 24 | $354.6M | $918.6M | ||
| Q3 24 | $370.9M | $925.4M | ||
| Q2 24 | $371.3M | $933.1M | ||
| Q1 24 | $370.6M | $871.6M |
| Q4 25 | $508.6M | $1.9B | ||
| Q3 25 | $493.5M | $1.9B | ||
| Q2 25 | $503.6M | $1.8B | ||
| Q1 25 | $470.3M | $1.8B | ||
| Q4 24 | $473.2M | $1.7B | ||
| Q3 24 | $489.3M | $1.7B | ||
| Q2 24 | $430.8M | $1.7B | ||
| Q1 24 | $437.2M | $1.4B |
| Q4 25 | 0.31× | 0.73× | ||
| Q3 25 | 0.30× | 0.60× | ||
| Q2 25 | 0.29× | 0.57× | ||
| Q1 25 | 0.22× | 0.57× | ||
| Q4 24 | 0.22× | 0.46× | ||
| Q3 24 | 0.21× | 0.37× | ||
| Q2 24 | 0.03× | 0.32× | ||
| Q1 24 | 0.03× | 0.34× |
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 | $28.8M |
| Free Cash FlowOCF − Capex | $9.7M | $-78.6M |
| FCF MarginFCF / Revenue | 15.8% | -85.8% |
| Capex IntensityCapex / Revenue | 1.0% | 117.2% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-16.0M | $-257.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $10.3M | $28.8M | ||
| Q3 25 | $-581.0K | $30.7M | ||
| Q2 25 | $-10.5M | $20.9M | ||
| Q1 25 | $-4.2M | $20.5M | ||
| Q4 24 | $-4.0M | $20.6M | ||
| Q3 24 | $-10.3M | $24.3M | ||
| Q2 24 | $-6.1M | $2.5M | ||
| Q1 24 | $-6.7M | $15.2M |
| Q4 25 | $9.7M | $-78.6M | ||
| Q3 25 | $-3.4M | $-51.4M | ||
| Q2 25 | $-13.9M | $-65.3M | ||
| Q1 25 | $-8.4M | $-62.7M | ||
| Q4 24 | $-4.2M | $-72.0M | ||
| Q3 24 | $-11.7M | $-51.3M | ||
| Q2 24 | $-12.8M | $-78.3M | ||
| Q1 24 | $-13.2M | $-54.9M |
| Q4 25 | 15.8% | -85.8% | ||
| Q3 25 | -5.6% | -57.2% | ||
| Q2 25 | -22.8% | -73.7% | ||
| Q1 25 | -16.0% | -71.3% | ||
| Q4 24 | -8.1% | -84.3% | ||
| Q3 24 | -21.4% | -58.5% | ||
| Q2 24 | -24.2% | -91.3% | ||
| Q1 24 | -29.4% | -79.3% |
| Q4 25 | 1.0% | 117.2% | ||
| Q3 25 | 4.6% | 91.4% | ||
| Q2 25 | 5.6% | 97.3% | ||
| Q1 25 | 8.1% | 94.7% | ||
| Q4 24 | 0.5% | 108.4% | ||
| Q3 24 | 2.5% | 86.2% | ||
| Q2 24 | 12.7% | 94.2% | ||
| Q1 24 | 14.5% | 101.2% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 0.07× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
KIDS
Segment breakdown not available.
SHEN
| Residential And SMB Incumbent Broadband | $41.5M | 45% |
| Residential And SMB Glo Fiber Expansion Markets | $23.0M | 25% |
| Commercial Fiber | $20.3M | 22% |
| RLEC Other | $6.8M | 7% |
