vs
Side-by-side financial comparison of Karman Holdings Inc. (KRMN) and TOMPKINS FINANCIAL CORP (TMP). Click either name above to swap in a different company.
TOMPKINS FINANCIAL CORP is the larger business by last-quarter revenue ($194.8M vs $134.5M, roughly 1.4× Karman Holdings Inc.). TOMPKINS FINANCIAL CORP runs the higher net margin — 49.4% vs 5.7%, a 43.7% gap on every dollar of revenue. On growth, TOMPKINS FINANCIAL CORP posted the faster year-over-year revenue change (152.7% vs 47.4%). TOMPKINS FINANCIAL CORP produced more free cash flow last quarter ($31.9M vs $4.0M). Over the past eight quarters, TOMPKINS FINANCIAL CORP's revenue compounded faster (63.6% CAGR vs 27.3%).
Karman Holdings is an American fabricator of space and defense systems based in Huntington Beach, California. The company, which is valued at approximately US$4 billion, recently underwent an initial public offering.
Tompkins Financial Corporation is a small, diversified financial services company based in Ithaca, New York. It is the parent of the Tompkins Trust Company, as well as several other banks, an insurance agency, and a wealth management division.
KRMN vs TMP — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $134.5M | $194.8M |
| Net Profit | $7.7M | $96.2M |
| Gross Margin | 39.9% | — |
| Operating Margin | 15.7% | 71.7% |
| Net Margin | 5.7% | 49.4% |
| Revenue YoY | 47.4% | 152.7% |
| Net Profit YoY | 358.3% | 388.9% |
| EPS (diluted) | $0.06 | $6.72 |
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 | $134.5M | $194.8M | ||
| Q3 25 | $121.8M | $87.4M | ||
| Q2 25 | $115.1M | $82.6M | ||
| Q1 25 | $100.1M | $81.7M | ||
| Q4 24 | $91.2M | $77.1M | ||
| Q3 24 | $86.0M | $76.6M | ||
| Q2 24 | $85.0M | $72.7M | ||
| Q1 24 | $83.0M | $72.8M |
| Q4 25 | $7.7M | $96.2M | ||
| Q3 25 | $7.6M | $23.7M | ||
| Q2 25 | $6.8M | $21.5M | ||
| Q1 25 | $-4.8M | $19.7M | ||
| Q4 24 | $1.7M | $19.7M | ||
| Q3 24 | $4.3M | $18.6M | ||
| Q2 24 | $4.6M | $15.7M | ||
| Q1 24 | $2.1M | $16.9M |
| Q4 25 | 39.9% | — | ||
| Q3 25 | 41.0% | — | ||
| Q2 25 | 40.9% | — | ||
| Q1 25 | 39.4% | — | ||
| Q4 24 | 38.1% | — | ||
| Q3 24 | 39.3% | — | ||
| Q2 24 | 40.7% | — | ||
| Q1 24 | 34.9% | — |
| Q4 25 | 15.7% | 71.7% | ||
| Q3 25 | 17.9% | 35.6% | ||
| Q2 25 | 17.5% | 34.2% | ||
| Q1 25 | 10.0% | 31.6% | ||
| Q4 24 | 15.8% | 33.4% | ||
| Q3 24 | 20.2% | 32.0% | ||
| Q2 24 | 21.5% | 28.3% | ||
| Q1 24 | 16.3% | 30.4% |
| Q4 25 | 5.7% | 49.4% | ||
| Q3 25 | 6.3% | 27.1% | ||
| Q2 25 | 5.9% | 26.0% | ||
| Q1 25 | -4.8% | 24.1% | ||
| Q4 24 | 1.8% | 25.5% | ||
| Q3 24 | 5.0% | 24.3% | ||
| Q2 24 | 5.4% | 21.6% | ||
| Q1 24 | 2.6% | 23.2% |
| Q4 25 | $0.06 | $6.72 | ||
| Q3 25 | $0.06 | $1.65 | ||
| Q2 25 | $0.05 | $1.50 | ||
| Q1 25 | $-0.04 | $1.37 | ||
| Q4 24 | $0.01 | $1.39 | ||
| Q3 24 | $0.03 | $1.30 | ||
| Q2 24 | $0.03 | $1.10 | ||
| Q1 24 | $0.01 | $1.18 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $34.0M | $132.8M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $382.7M | $938.4M |
| Total Assets | $1.1B | $8.7B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $34.0M | $132.8M | ||
| Q3 25 | $18.7M | $193.5M | ||
| Q2 25 | $27.4M | $212.6M | ||
| Q1 25 | $113.7M | $193.1M | ||
| Q4 24 | $11.5M | $134.4M | ||
| Q3 24 | — | $132.3M | ||
| Q2 24 | — | $70.9M | ||
| Q1 24 | — | $57.1M |
| Q4 25 | $382.7M | $938.4M | ||
| Q3 25 | $369.1M | $788.8M | ||
| Q2 25 | $361.5M | $761.8M | ||
| Q1 25 | $348.9M | $741.4M | ||
| Q4 24 | $196.0M | $713.4M | ||
| Q3 24 | $194.1M | $719.9M | ||
| Q2 24 | $189.6M | $674.6M | ||
| Q1 24 | $184.8M | $667.9M |
| Q4 25 | $1.1B | $8.7B | ||
| Q3 25 | $968.1M | $8.5B | ||
| Q2 25 | $953.9M | $8.4B | ||
| Q1 25 | $875.4M | $8.2B | ||
| Q4 24 | $774.0M | $8.1B | ||
| Q3 24 | — | $8.0B | ||
| Q2 24 | — | $7.9B | ||
| Q1 24 | — | $7.8B |
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 | $8.7M | $38.9M |
| Free Cash FlowOCF − Capex | $4.0M | $31.9M |
| FCF MarginFCF / Revenue | 3.0% | 16.4% |
| Capex IntensityCapex / Revenue | 3.5% | 3.6% |
| Cash ConversionOCF / Net Profit | 1.13× | 0.40× |
| TTM Free Cash FlowTrailing 4 quarters | $-42.5M | $105.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $8.7M | $38.9M | ||
| Q3 25 | $131.0K | $34.9M | ||
| Q2 25 | $-17.4M | $18.9M | ||
| Q1 25 | $-13.6M | $22.2M | ||
| Q4 24 | — | $95.0M | ||
| Q3 24 | — | $21.2M | ||
| Q2 24 | — | $27.3M | ||
| Q1 24 | $3.1M | $23.2M |
| Q4 25 | $4.0M | $31.9M | ||
| Q3 25 | $-6.8M | $33.9M | ||
| Q2 25 | $-21.0M | $18.3M | ||
| Q1 25 | $-18.6M | $20.9M | ||
| Q4 24 | — | $88.8M | ||
| Q3 24 | — | $18.9M | ||
| Q2 24 | — | $26.3M | ||
| Q1 24 | $1.5M | $21.9M |
| Q4 25 | 3.0% | 16.4% | ||
| Q3 25 | -5.6% | 38.8% | ||
| Q2 25 | -18.2% | 22.1% | ||
| Q1 25 | -18.6% | 25.5% | ||
| Q4 24 | — | 115.1% | ||
| Q3 24 | — | 24.7% | ||
| Q2 24 | — | 36.2% | ||
| Q1 24 | 1.8% | 30.0% |
| Q4 25 | 3.5% | 3.6% | ||
| Q3 25 | 5.7% | 1.1% | ||
| Q2 25 | 3.2% | 0.8% | ||
| Q1 25 | 5.0% | 1.7% | ||
| Q4 24 | — | 8.1% | ||
| Q3 24 | — | 2.9% | ||
| Q2 24 | — | 1.3% | ||
| Q1 24 | 1.9% | 1.9% |
| Q4 25 | 1.13× | 0.40× | ||
| Q3 25 | 0.02× | 1.47× | ||
| Q2 25 | -2.55× | 0.88× | ||
| Q1 25 | — | 1.13× | ||
| Q4 24 | — | 4.82× | ||
| Q3 24 | — | 1.14× | ||
| Q2 24 | — | 1.74× | ||
| Q1 24 | 1.45× | 1.38× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
KRMN
| Tactical Missile And Integrated Defense Systems | $50.5M | 38% |
| Hypersonic And Strategic Missile Defense | $48.4M | 36% |
| Space And Launch | $35.7M | 27% |
TMP
Segment breakdown not available.
