vs
Side-by-side financial comparison of LiveWire Group, Inc. (LVWR) and PRO DEX INC (PDEX). Click either name above to swap in a different company.
PRO DEX INC is the larger business by last-quarter revenue ($18.7M vs $11.4M, roughly 1.6× LiveWire Group, Inc.). PRO DEX INC runs the higher net margin — 11.7% vs -155.2%, a 166.9% gap on every dollar of revenue. On growth, PRO DEX INC posted the faster year-over-year revenue change (11.1% vs 5.5%). PRO DEX INC produced more free cash flow last quarter ($3.5M vs $-8.9M). Over the past eight quarters, LiveWire Group, Inc.'s revenue compounded faster (51.0% CAGR vs 14.3%).
LiveWire is an American electric motorcycle manufacturer. It was initially launched as a dedicated electric vehicle (EV) division for Harley Davidson in July 2021. The company was spun-off from its parent and went public on September 27, 2022, via merger with a special-purpose acquisition company (SPAC). It was the first publicly traded electric motorcycle company in the United States.
Pro Dex Inc is a precision manufacturing enterprise that produces custom machined components, subassemblies and finished products primarily for medical device original equipment manufacturers, as well as clients in the aerospace and industrial sectors, with its core operating market covering North America.
LVWR vs PDEX — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $11.4M | $18.7M |
| Net Profit | $-17.6M | $2.2M |
| Gross Margin | 0.8% | 30.8% |
| Operating Margin | -156.2% | 17.5% |
| Net Margin | -155.2% | 11.7% |
| Revenue YoY | 5.5% | 11.1% |
| Net Profit YoY | 22.6% | 7.2% |
| EPS (diluted) | $-0.09 | $0.66 |
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 | $11.4M | $18.7M | ||
| Q3 25 | $5.7M | $18.5M | ||
| Q2 25 | $5.9M | $17.5M | ||
| Q1 25 | $2.7M | $17.4M | ||
| Q4 24 | $10.8M | $16.8M | ||
| Q3 24 | $4.4M | $14.9M | ||
| Q2 24 | $6.4M | $15.0M | ||
| Q1 24 | $5.0M | $14.3M |
| Q4 25 | $-17.6M | $2.2M | ||
| Q3 25 | $-19.4M | $4.7M | ||
| Q2 25 | $-18.8M | $1.2M | ||
| Q1 25 | $-19.3M | $3.3M | ||
| Q4 24 | $-22.8M | $2.0M | ||
| Q3 24 | $-22.7M | $2.5M | ||
| Q2 24 | $-24.8M | $1.6M | ||
| Q1 24 | $-23.6M | $655.0K |
| Q4 25 | 0.8% | 30.8% | ||
| Q3 25 | -50.9% | 29.0% | ||
| Q2 25 | 9.3% | 19.9% | ||
| Q1 25 | -79.0% | 33.3% | ||
| Q4 24 | -49.8% | 30.2% | ||
| Q3 24 | -34.2% | 34.6% | ||
| Q2 24 | -27.6% | 27.2% | ||
| Q1 24 | -82.9% | 28.0% |
| Q4 25 | -156.2% | 17.5% | ||
| Q3 25 | -330.0% | 16.8% | ||
| Q2 25 | -311.0% | 7.7% | ||
| Q1 25 | -753.4% | 20.9% | ||
| Q4 24 | -234.6% | 16.0% | ||
| Q3 24 | -596.7% | 20.2% | ||
| Q2 24 | -436.7% | 15.6% | ||
| Q1 24 | -611.1% | 15.5% |
| Q4 25 | -155.2% | 11.7% | ||
| Q3 25 | -340.2% | 25.3% | ||
| Q2 25 | -320.6% | 6.8% | ||
| Q1 25 | -702.6% | 18.8% | ||
| Q4 24 | -211.7% | 12.1% | ||
| Q3 24 | -510.6% | 16.6% | ||
| Q2 24 | -384.6% | 10.6% | ||
| Q1 24 | -475.0% | 4.6% |
| Q4 25 | $-0.09 | $0.66 | ||
| Q3 25 | $-0.10 | $1.40 | ||
| Q2 25 | $-0.09 | $0.33 | ||
| Q1 25 | $-0.09 | $0.98 | ||
| Q4 24 | $-0.11 | $0.61 | ||
| Q3 24 | $-0.11 | $0.75 | ||
| Q2 24 | $-0.12 | $0.44 | ||
| Q1 24 | $-0.12 | $0.19 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $82.8M | $6.1M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $46.0M | $41.6M |
| Total Assets | $146.4M | $62.3M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $82.8M | $6.1M | ||
| Q3 25 | $16.3M | $10.1M | ||
| Q2 25 | $29.3M | $6.8M | ||
| Q1 25 | $46.2M | $5.5M | ||
| Q4 24 | $64.4M | $4.7M | ||
| Q3 24 | $88.4M | $7.8M | ||
| Q2 24 | $113.0M | $6.8M | ||
| Q1 24 | $141.0M | $7.8M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $15.4M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | $12.0M | ||
| Q1 24 | — | — |
| Q4 25 | $46.0M | $41.6M | ||
| Q3 25 | $61.8M | $41.5M | ||
| Q2 25 | $79.7M | $36.6M | ||
| Q1 25 | $97.2M | $35.3M | ||
| Q4 24 | $115.1M | $31.8M | ||
| Q3 24 | $137.7M | $30.9M | ||
| Q2 24 | $159.0M | $30.9M | ||
| Q1 24 | $183.8M | $30.9M |
| Q4 25 | $146.4M | $62.3M | ||
| Q3 25 | $89.2M | $64.3M | ||
| Q2 25 | $109.8M | $61.2M | ||
| Q1 25 | $128.3M | $64.3M | ||
| Q4 24 | $148.0M | $60.4M | ||
| Q3 24 | $178.3M | $54.3M | ||
| Q2 24 | $204.9M | $52.5M | ||
| Q1 24 | $237.1M | $50.5M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 0.42× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.39× | ||
| Q1 24 | — | — |
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 | $-7.9M | $3.6M |
| Free Cash FlowOCF − Capex | $-8.9M | $3.5M |
| FCF MarginFCF / Revenue | -78.7% | 18.8% |
| Capex IntensityCapex / Revenue | 9.1% | 0.4% |
| Cash ConversionOCF / Net Profit | — | 1.63× |
| TTM Free Cash FlowTrailing 4 quarters | $-57.4M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-7.9M | $3.6M | ||
| Q3 25 | $-13.3M | $2.3M | ||
| Q2 25 | $-14.9M | $-173.0K | ||
| Q1 25 | $-17.5M | $754.0K | ||
| Q4 24 | $-21.9M | $-4.2M | ||
| Q3 24 | $-23.1M | $1.9M | ||
| Q2 24 | $-26.0M | $1.0M | ||
| Q1 24 | $-22.9M | $4.1M |
| Q4 25 | $-8.9M | $3.5M | ||
| Q3 25 | $-14.0M | $2.2M | ||
| Q2 25 | $-16.3M | — | ||
| Q1 25 | $-18.1M | $574.0K | ||
| Q4 24 | $-23.3M | $-4.7M | ||
| Q3 24 | $-24.7M | $1.5M | ||
| Q2 24 | $-27.8M | — | ||
| Q1 24 | $-26.2M | $4.0M |
| Q4 25 | -78.7% | 18.8% | ||
| Q3 25 | -245.9% | 11.9% | ||
| Q2 25 | -277.7% | — | ||
| Q1 25 | -660.0% | 3.3% | ||
| Q4 24 | -216.3% | -27.9% | ||
| Q3 24 | -555.3% | 9.8% | ||
| Q2 24 | -431.1% | — | ||
| Q1 24 | -525.6% | 27.7% |
| Q4 25 | 9.1% | 0.4% | ||
| Q3 25 | 12.9% | 0.5% | ||
| Q2 25 | 24.3% | — | ||
| Q1 25 | 22.3% | 1.0% | ||
| Q4 24 | 13.1% | 3.2% | ||
| Q3 24 | 35.6% | 2.9% | ||
| Q2 24 | 28.5% | — | ||
| Q1 24 | 65.1% | 0.8% |
| Q4 25 | — | 1.63× | ||
| Q3 25 | — | 0.49× | ||
| Q2 25 | — | -0.14× | ||
| Q1 25 | — | 0.23× | ||
| Q4 24 | — | -2.03× | ||
| Q3 24 | — | 0.77× | ||
| Q2 24 | — | 0.66× | ||
| Q1 24 | — | 6.22× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
LVWR
| STACYC Segment | $7.5M | 66% |
| Other | $3.8M | 34% |
PDEX
Segment breakdown not available.
