vs
Side-by-side financial comparison of MADRIGAL PHARMACEUTICALS, INC. (MDGL) and OneStream, Inc. (OS). Click either name above to swap in a different company.
MADRIGAL PHARMACEUTICALS, INC. is the larger business by last-quarter revenue ($321.1M vs $163.7M, roughly 2.0× OneStream, Inc.). OneStream, Inc. runs the higher net margin — 0.6% vs -18.2%, a 18.9% gap on every dollar of revenue. On growth, MADRIGAL PHARMACEUTICALS, INC. posted the faster year-over-year revenue change (210.8% vs 23.6%). OneStream, Inc. produced more free cash flow last quarter ($25.6M vs $-133.8M).
Intercept Pharmaceuticals, Inc. is an American biopharmaceutical company incorporated in 2002, focusing on the development of novel synthetic bile acid analogs to treat chronic liver diseases, such as primary biliary cirrhosis (PBC) now called primary biliary cholangitis, non-alcoholic fatty liver disease, cirrhosis, portal hypertension, primary sclerosing cholangitis and also the intestinal disorder, bile acid diarrhea.
Blue Stream provides cable television, cable telephone, DVR, and up to 1 GIG Internet speed broadband services to customers in the Florida communities of Coral Springs and Weston.
MDGL vs OS — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $321.1M | $163.7M |
| Net Profit | $-58.6M | $999.0K |
| Gross Margin | — | 69.8% |
| Operating Margin | -18.6% | -3.2% |
| Net Margin | -18.2% | 0.6% |
| Revenue YoY | 210.8% | 23.6% |
| Net Profit YoY | 1.4% | — |
| EPS (diluted) | $-2.55 | — |
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 | $321.1M | $163.7M | ||
| Q3 25 | $287.3M | $154.3M | ||
| Q2 25 | $212.8M | $147.6M | ||
| Q1 25 | $137.3M | $136.3M | ||
| Q4 24 | $103.3M | $132.5M | ||
| Q3 24 | $62.2M | $129.1M | ||
| Q2 24 | — | $117.5M | ||
| Q1 24 | $0 | $110.3M |
| Q4 25 | $-58.6M | $999.0K | ||
| Q3 25 | $-114.2M | $-8.8M | ||
| Q2 25 | $-42.3M | $-18.4M | ||
| Q1 25 | $-73.2M | $-24.0M | ||
| Q4 24 | $-59.4M | — | ||
| Q3 24 | $-107.0M | $-171.9M | ||
| Q2 24 | — | $-7.8M | ||
| Q1 24 | $-147.5M | $-5.0M |
| Q4 25 | — | 69.8% | ||
| Q3 25 | — | 68.1% | ||
| Q2 25 | — | 68.6% | ||
| Q1 25 | 96.7% | 68.0% | ||
| Q4 24 | — | 66.8% | ||
| Q3 24 | — | 50.1% | ||
| Q2 24 | — | 68.5% | ||
| Q1 24 | — | 69.1% |
| Q4 25 | -18.6% | -3.2% | ||
| Q3 25 | -39.7% | -11.3% | ||
| Q2 25 | -22.2% | -21.8% | ||
| Q1 25 | -57.8% | -29.3% | ||
| Q4 24 | -64.8% | -35.8% | ||
| Q3 24 | -187.1% | -197.6% | ||
| Q2 24 | — | -9.8% | ||
| Q1 24 | — | -4.9% |
| Q4 25 | -18.2% | 0.6% | ||
| Q3 25 | -39.8% | -5.7% | ||
| Q2 25 | -19.9% | -12.5% | ||
| Q1 25 | -53.4% | -17.6% | ||
| Q4 24 | -57.5% | — | ||
| Q3 24 | -172.0% | -133.1% | ||
| Q2 24 | — | -6.7% | ||
| Q1 24 | — | -4.5% |
| Q4 25 | $-2.55 | — | ||
| Q3 25 | $-5.08 | — | ||
| Q2 25 | $-1.90 | — | ||
| Q1 25 | $-3.32 | — | ||
| Q4 24 | $-2.50 | — | ||
| Q3 24 | $-4.92 | $-1.06 | ||
| Q2 24 | — | — | ||
| Q1 24 | $-7.38 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $198.7M | $693.6M |
| Total DebtLower is stronger | $339.9M | — |
| Stockholders' EquityBook value | $602.7M | $504.7M |
| Total Assets | $1.3B | $1.0B |
| Debt / EquityLower = less leverage | 0.56× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $198.7M | $693.6M | ||
| Q3 25 | $295.7M | $653.9M | ||
| Q2 25 | $186.2M | $652.1M | ||
| Q1 25 | $183.6M | $593.9M | ||
| Q4 24 | $100.0M | $544.2M | ||
| Q3 24 | $232.7M | $495.5M | ||
| Q2 24 | — | $140.5M | ||
| Q1 24 | $622.5M | — |
| Q4 25 | $339.9M | — | ||
| Q3 25 | $339.8M | — | ||
| Q2 25 | $118.4M | — | ||
| Q1 25 | $118.0M | — | ||
| Q4 24 | $117.6M | — | ||
| Q3 24 | $117.1M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | $116.1M | — |
| Q4 25 | $602.7M | $504.7M | ||
| Q3 25 | $625.7M | $472.1M | ||
| Q2 25 | $696.0M | $458.2M | ||
| Q1 25 | $710.6M | $412.9M | ||
| Q4 24 | $754.4M | $386.2M | ||
| Q3 24 | $777.2M | $458.2M | ||
| Q2 24 | — | $97.5M | ||
| Q1 24 | $850.8M | $102.5M |
| Q4 25 | $1.3B | $1.0B | ||
| Q3 25 | $1.4B | $949.4M | ||
| Q2 25 | $1.0B | $910.5M | ||
| Q1 25 | $996.6M | $867.3M | ||
| Q4 24 | $1.0B | $823.2M | ||
| Q3 24 | $1.1B | $750.1M | ||
| Q2 24 | — | $379.7M | ||
| Q1 24 | $1.1B | — |
| Q4 25 | 0.56× | — | ||
| Q3 25 | 0.54× | — | ||
| Q2 25 | 0.17× | — | ||
| Q1 25 | 0.17× | — | ||
| Q4 24 | 0.16× | — | ||
| Q3 24 | 0.15× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.14× | — |
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 | $-133.5M | $25.8M |
| Free Cash FlowOCF − Capex | $-133.8M | $25.6M |
| FCF MarginFCF / Revenue | -41.7% | 15.7% |
| Capex IntensityCapex / Revenue | 0.1% | 0.1% |
| Cash ConversionOCF / Net Profit | — | 25.79× |
| TTM Free Cash FlowTrailing 4 quarters | — | $95.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-133.5M | $25.8M | ||
| Q3 25 | $79.8M | $5.0M | ||
| Q2 25 | $-47.1M | $29.7M | ||
| Q1 25 | $-88.9M | $36.2M | ||
| Q4 24 | $-104.5M | — | ||
| Q3 24 | $-67.0M | $2.4M | ||
| Q2 24 | — | $8.1M | ||
| Q1 24 | $-149.2M | $25.5M |
| Q4 25 | $-133.8M | $25.6M | ||
| Q3 25 | $79.0M | $4.8M | ||
| Q2 25 | — | $29.4M | ||
| Q1 25 | — | $35.8M | ||
| Q4 24 | $-104.7M | — | ||
| Q3 24 | $-67.8M | $1.3M | ||
| Q2 24 | — | $7.7M | ||
| Q1 24 | $-149.5M | $24.9M |
| Q4 25 | -41.7% | 15.7% | ||
| Q3 25 | 27.5% | 3.1% | ||
| Q2 25 | — | 19.9% | ||
| Q1 25 | — | 26.3% | ||
| Q4 24 | -101.3% | — | ||
| Q3 24 | -109.0% | 1.0% | ||
| Q2 24 | — | 6.6% | ||
| Q1 24 | — | 22.5% |
| Q4 25 | 0.1% | 0.1% | ||
| Q3 25 | 0.3% | 0.1% | ||
| Q2 25 | 0.0% | 0.2% | ||
| Q1 25 | 0.0% | 0.3% | ||
| Q4 24 | 0.2% | — | ||
| Q3 24 | 1.3% | 0.8% | ||
| Q2 24 | — | 0.3% | ||
| Q1 24 | — | 0.6% |
| Q4 25 | — | 25.79× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MDGL
| Rebates Customer Fees Credits Co Pay Assistance And Other | $208.5M | 65% |
| Other | $76.0M | 24% |
| Chargebacks Discounts For Prompt Pay And Other Allowances | $36.6M | 11% |
OS
| Subscription And Circulation | $150.3M | 92% |
| Professional Services And Other | $9.4M | 6% |
| License | $4.0M | 2% |
