vs
Side-by-side financial comparison of LivaNova PLC (LIVN) and WillScot Holdings Corp (WSC). Click either name above to swap in a different company.
WillScot Holdings Corp is the larger business by last-quarter revenue ($566.0M vs $360.9M, roughly 1.6× LivaNova PLC). LivaNova PLC runs the higher net margin — 8.6% vs -33.1%, a 41.7% gap on every dollar of revenue. On growth, LivaNova PLC posted the faster year-over-year revenue change (12.1% vs -6.1%). WillScot Holdings Corp produced more free cash flow last quarter ($149.7M vs $50.2M). Over the past eight quarters, LivaNova PLC's revenue compounded faster (10.6% CAGR vs -1.8%).
LivaNova, plc is an American medical device manufacturer based in the UK. The company develops devices used for cardiac surgery and neuromodulation. The company was formed in 2015 by a $2.7B merger between Houston, Texas-based Cyberonics, Inc. and Milan, Italy-based Sorin S.p.a. The company trades on the NASDAQ stock exchange under the ticker symbol "LIVN".
WillScot Holdings Corp is a leading provider of modular space solutions and portable storage services across North America. It serves a wide range of sectors including construction, commercial development, education, healthcare, government projects, and special events, offering flexible, scalable temporary and semi-permanent space solutions tailored to diverse client needs.
LIVN vs WSC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $360.9M | $566.0M |
| Net Profit | $30.9M | $-187.3M |
| Gross Margin | 65.2% | 50.4% |
| Operating Margin | 11.8% | -32.5% |
| Net Margin | 8.6% | -33.1% |
| Revenue YoY | 12.1% | -6.1% |
| Net Profit YoY | -44.7% | -310.0% |
| EPS (diluted) | $0.57 | $-1.02 |
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 | $360.9M | $566.0M | ||
| Q3 25 | $357.8M | $566.8M | ||
| Q2 25 | $352.5M | $589.1M | ||
| Q1 25 | $316.9M | $559.6M | ||
| Q4 24 | $321.8M | $602.5M | ||
| Q3 24 | $318.1M | $601.4M | ||
| Q2 24 | $318.6M | $604.6M | ||
| Q1 24 | $294.9M | $587.2M |
| Q4 25 | $30.9M | $-187.3M | ||
| Q3 25 | $26.8M | $43.3M | ||
| Q2 25 | $27.2M | $47.9M | ||
| Q1 25 | $-327.3M | $43.1M | ||
| Q4 24 | $55.9M | $89.2M | ||
| Q3 24 | $33.0M | $-70.5M | ||
| Q2 24 | $16.3M | $-46.9M | ||
| Q1 24 | $-41.9M | $56.2M |
| Q4 25 | 65.2% | 50.4% | ||
| Q3 25 | 68.4% | 49.7% | ||
| Q2 25 | 67.8% | 50.3% | ||
| Q1 25 | 69.7% | 53.7% | ||
| Q4 24 | 68.2% | 55.8% | ||
| Q3 24 | 70.8% | 53.5% | ||
| Q2 24 | 68.7% | 54.1% | ||
| Q1 24 | 70.3% | 54.0% |
| Q4 25 | 11.8% | -32.5% | ||
| Q3 25 | 15.1% | 21.0% | ||
| Q2 25 | 15.4% | 21.5% | ||
| Q1 25 | 15.3% | 21.3% | ||
| Q4 24 | 11.5% | 28.9% | ||
| Q3 24 | 11.2% | -5.9% | ||
| Q2 24 | 12.6% | -0.9% | ||
| Q1 24 | 5.5% | 22.1% |
| Q4 25 | 8.6% | -33.1% | ||
| Q3 25 | 7.5% | 7.6% | ||
| Q2 25 | 7.7% | 8.1% | ||
| Q1 25 | -103.3% | 7.7% | ||
| Q4 24 | 17.4% | 14.8% | ||
| Q3 24 | 10.4% | -11.7% | ||
| Q2 24 | 5.1% | -7.7% | ||
| Q1 24 | -14.2% | 9.6% |
| Q4 25 | $0.57 | $-1.02 | ||
| Q3 25 | $0.49 | $0.24 | ||
| Q2 25 | $0.50 | $0.26 | ||
| Q1 25 | $-6.01 | $0.23 | ||
| Q4 24 | $1.04 | $0.48 | ||
| Q3 24 | $0.60 | $-0.37 | ||
| Q2 24 | $0.30 | $-0.25 | ||
| Q1 24 | $-0.78 | $0.29 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $635.6M | $14.6M |
| Total DebtLower is stronger | $376.1M | $3.6B |
| Stockholders' EquityBook value | $1.2B | $856.3M |
| Total Assets | $2.6B | $5.8B |
| Debt / EquityLower = less leverage | 0.31× | 4.15× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $635.6M | $14.6M | ||
| Q3 25 | $646.1M | $14.8M | ||
| Q2 25 | $593.6M | $12.8M | ||
| Q1 25 | $738.4M | $10.7M | ||
| Q4 24 | $428.9M | $9.0M | ||
| Q3 24 | $346.4M | $11.0M | ||
| Q2 24 | $329.2M | $5.9M | ||
| Q1 24 | $309.2M | $13.1M |
| Q4 25 | $376.1M | $3.6B | ||
| Q3 25 | $434.5M | $3.6B | ||
| Q2 25 | $430.6M | $3.7B | ||
| Q1 25 | $628.2M | $3.6B | ||
| Q4 24 | $627.0M | $3.7B | ||
| Q3 24 | $625.5M | $3.6B | ||
| Q2 24 | $624.5M | $3.5B | ||
| Q1 24 | $623.8M | $3.5B |
| Q4 25 | $1.2B | $856.3M | ||
| Q3 25 | $1.2B | $1.1B | ||
| Q2 25 | $1.1B | $1.0B | ||
| Q1 25 | $1.0B | $1.0B | ||
| Q4 24 | $1.3B | $1.0B | ||
| Q3 24 | $1.3B | $1.1B | ||
| Q2 24 | $1.2B | $1.2B | ||
| Q1 24 | $1.2B | $1.3B |
| Q4 25 | $2.6B | $5.8B | ||
| Q3 25 | $2.6B | $6.1B | ||
| Q2 25 | $2.5B | $6.1B | ||
| Q1 25 | $2.6B | $6.0B | ||
| Q4 24 | $2.5B | $6.0B | ||
| Q3 24 | $2.5B | $6.0B | ||
| Q2 24 | $2.5B | $6.0B | ||
| Q1 24 | $2.5B | $6.2B |
| Q4 25 | 0.31× | 4.15× | ||
| Q3 25 | 0.38× | 3.39× | ||
| Q2 25 | 0.38× | 3.55× | ||
| Q1 25 | 0.61× | 3.56× | ||
| Q4 24 | 0.47× | 3.62× | ||
| Q3 24 | 0.48× | 3.42× | ||
| Q2 24 | 0.50× | 2.88× | ||
| Q1 24 | 0.51× | 2.63× |
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 | $82.4M | $158.9M |
| Free Cash FlowOCF − Capex | $50.2M | $149.7M |
| FCF MarginFCF / Revenue | 13.9% | 26.5% |
| Capex IntensityCapex / Revenue | 8.9% | 1.6% |
| Cash ConversionOCF / Net Profit | 2.67× | — |
| TTM Free Cash FlowTrailing 4 quarters | $173.3M | $737.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $82.4M | $158.9M | ||
| Q3 25 | $85.1M | $191.2M | ||
| Q2 25 | $62.9M | $205.3M | ||
| Q1 25 | $24.0M | $206.6M | ||
| Q4 24 | $78.7M | $178.9M | ||
| Q3 24 | $51.0M | $-1.6M | ||
| Q2 24 | $43.4M | $175.6M | ||
| Q1 24 | $10.0M | $208.7M |
| Q4 25 | $50.2M | $149.7M | ||
| Q3 25 | $62.2M | $186.9M | ||
| Q2 25 | $47.8M | $199.0M | ||
| Q1 25 | $13.2M | $202.0M | ||
| Q4 24 | $68.3M | $176.6M | ||
| Q3 24 | $32.8M | $-4.9M | ||
| Q2 24 | $31.2M | $169.4M | ||
| Q1 24 | $3.6M | $202.1M |
| Q4 25 | 13.9% | 26.5% | ||
| Q3 25 | 17.4% | 33.0% | ||
| Q2 25 | 13.6% | 33.8% | ||
| Q1 25 | 4.2% | 36.1% | ||
| Q4 24 | 21.2% | 29.3% | ||
| Q3 24 | 10.3% | -0.8% | ||
| Q2 24 | 9.8% | 28.0% | ||
| Q1 24 | 1.2% | 34.4% |
| Q4 25 | 8.9% | 1.6% | ||
| Q3 25 | 6.4% | 0.7% | ||
| Q2 25 | 4.3% | 1.1% | ||
| Q1 25 | 3.4% | 0.8% | ||
| Q4 24 | 3.2% | 0.4% | ||
| Q3 24 | 5.7% | 0.6% | ||
| Q2 24 | 3.8% | 1.0% | ||
| Q1 24 | 2.2% | 1.1% |
| Q4 25 | 2.67× | — | ||
| Q3 25 | 3.18× | 4.41× | ||
| Q2 25 | 2.32× | 4.28× | ||
| Q1 25 | — | 4.80× | ||
| Q4 24 | 1.41× | 2.01× | ||
| Q3 24 | 1.55× | — | ||
| Q2 24 | 2.65× | — | ||
| Q1 24 | — | 3.71× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
LIVN
| Other | $169.4M | 47% |
| Neuromodulation Segment | $119.7M | 33% |
| Cardiopulmonary Segment | $71.8M | 20% |
WSC
| Modular Space Leasing | $249.8M | 44% |
| Value Added Product And Services | $101.0M | 18% |
| Portable Storage Leasing | $83.0M | 15% |
| Delivery Revenue | $48.2M | 9% |
| Installation Revenue | $45.0M | 8% |
| Rental Units | $19.7M | 3% |
| New Units | $15.5M | 3% |
| Value Added Services | $10.3M | 2% |
| Other Leasing Related Products And Services | $3.8M | 1% |
