vs
Side-by-side financial comparison of MAGNACHIP SEMICONDUCTOR Corp (MX) and NPK International Inc. (NPKI). Click either name above to swap in a different company.
NPK International Inc. is the larger business by last-quarter revenue ($75.2M vs $40.6M, roughly 1.9× MAGNACHIP SEMICONDUCTOR Corp). On growth, NPK International Inc. posted the faster year-over-year revenue change (30.7% vs -20.7%). NPK International Inc. produced more free cash flow last quarter ($5.8M vs $-4.8M). Over the past eight quarters, NPK International Inc.'s revenue compounded faster (23.9% CAGR vs -3.4%).
Magnachip Semiconductor Corp is a global semiconductor design and manufacturing firm specializing in high-performance analog and mixed-signal solutions. Its core products include display driver ICs, power management ICs and sensors, serving consumer electronics, automotive, industrial and communications markets worldwide.
MX vs NPKI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $40.6M | $75.2M |
| Net Profit | $-8.1M | — |
| Gross Margin | 9.3% | 37.7% |
| Operating Margin | -26.1% | 16.7% |
| Net Margin | -19.9% | — |
| Revenue YoY | -20.7% | 30.7% |
| Net Profit YoY | 50.4% | — |
| EPS (diluted) | $-0.23 | $0.17 |
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 | $40.6M | $75.2M | ||
| Q3 25 | $45.9M | $68.8M | ||
| Q2 25 | $47.6M | $68.2M | ||
| Q1 25 | $44.7M | $64.8M | ||
| Q4 24 | $51.2M | $57.5M | ||
| Q3 24 | $55.4M | $44.2M | ||
| Q2 24 | $46.4M | $66.8M | ||
| Q1 24 | $43.4M | $49.0M |
| Q4 25 | $-8.1M | — | ||
| Q3 25 | $-13.1M | $5.7M | ||
| Q2 25 | $323.0K | $8.7M | ||
| Q1 25 | $-8.9M | $10.0M | ||
| Q4 24 | $-16.3M | — | ||
| Q3 24 | $-9.6M | $-174.3M | ||
| Q2 24 | $-13.0M | $8.0M | ||
| Q1 24 | $-15.4M | $7.3M |
| Q4 25 | 9.3% | 37.7% | ||
| Q3 25 | 18.6% | 31.9% | ||
| Q2 25 | 20.4% | 36.9% | ||
| Q1 25 | 20.9% | 39.0% | ||
| Q4 24 | 21.7% | 39.2% | ||
| Q3 24 | 20.8% | 27.5% | ||
| Q2 24 | 21.1% | 37.2% | ||
| Q1 24 | 14.6% | 36.0% |
| Q4 25 | -26.1% | 16.7% | ||
| Q3 25 | -25.1% | 13.2% | ||
| Q2 25 | -15.6% | 17.0% | ||
| Q1 25 | -14.1% | 20.9% | ||
| Q4 24 | -12.5% | 20.2% | ||
| Q3 24 | -8.1% | 2.8% | ||
| Q2 24 | -12.3% | 18.7% | ||
| Q1 24 | -21.6% | 14.2% |
| Q4 25 | -19.9% | — | ||
| Q3 25 | -28.5% | 8.2% | ||
| Q2 25 | 0.7% | 12.7% | ||
| Q1 25 | -19.9% | 15.4% | ||
| Q4 24 | -31.8% | — | ||
| Q3 24 | -17.3% | -394.3% | ||
| Q2 24 | -28.0% | 12.0% | ||
| Q1 24 | -35.5% | 14.9% |
| Q4 25 | $-0.23 | $0.17 | ||
| Q3 25 | $-0.36 | $0.07 | ||
| Q2 25 | $0.01 | $0.10 | ||
| Q1 25 | $-0.24 | $0.11 | ||
| Q4 24 | $-0.44 | $0.10 | ||
| Q3 24 | $-0.26 | $-1.99 | ||
| Q2 24 | $-0.34 | $0.09 | ||
| Q1 24 | $-0.40 | $0.08 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $103.8M | $5.1M |
| Total DebtLower is stronger | — | $16.9M |
| Stockholders' EquityBook value | $248.3M | $351.2M |
| Total Assets | $351.5M | $441.8M |
| Debt / EquityLower = less leverage | — | 0.05× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $103.8M | $5.1M | ||
| Q3 25 | $108.0M | $35.6M | ||
| Q2 25 | $113.3M | $26.0M | ||
| Q1 25 | $132.7M | $20.8M | ||
| Q4 24 | $138.6M | $17.8M | ||
| Q3 24 | $151.1M | $42.9M | ||
| Q2 24 | $162.5M | $35.1M | ||
| Q1 24 | $171.6M | $37.7M |
| Q4 25 | — | $16.9M | ||
| Q3 25 | — | $9.5M | ||
| Q2 25 | — | $9.3M | ||
| Q1 25 | — | $8.1M | ||
| Q4 24 | — | $7.7M | ||
| Q3 24 | — | $14.0M | ||
| Q2 24 | — | $58.0M | ||
| Q1 24 | — | $77.4M |
| Q4 25 | $248.3M | $351.2M | ||
| Q3 25 | $255.3M | $333.9M | ||
| Q2 25 | $270.2M | $328.8M | ||
| Q1 25 | $269.2M | $326.9M | ||
| Q4 24 | $276.8M | $326.5M | ||
| Q3 24 | $299.6M | $316.5M | ||
| Q2 24 | $305.8M | $426.6M | ||
| Q1 24 | $321.9M | $421.6M |
| Q4 25 | $351.5M | $441.8M | ||
| Q3 25 | $359.6M | $404.5M | ||
| Q2 25 | $370.5M | $393.7M | ||
| Q1 25 | $373.9M | $390.0M | ||
| Q4 24 | $379.3M | $393.7M | ||
| Q3 24 | $411.4M | $389.6M | ||
| Q2 24 | $412.7M | $624.8M | ||
| Q1 24 | $426.2M | $640.8M |
| Q4 25 | — | 0.05× | ||
| Q3 25 | — | 0.03× | ||
| Q2 25 | — | 0.03× | ||
| Q1 25 | — | 0.02× | ||
| Q4 24 | — | 0.02× | ||
| Q3 24 | — | 0.04× | ||
| Q2 24 | — | 0.14× | ||
| Q1 24 | — | 0.18× |
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 | $5.4M | $18.0M |
| Free Cash FlowOCF − Capex | $-4.8M | $5.8M |
| FCF MarginFCF / Revenue | -11.9% | 7.6% |
| Capex IntensityCapex / Revenue | 25.3% | 16.3% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-54.2M | $26.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.4M | $18.0M | ||
| Q3 25 | $162.0K | $24.7M | ||
| Q2 25 | $-25.1M | $21.4M | ||
| Q1 25 | $-4.7M | $8.8M | ||
| Q4 24 | $11.9M | $-4.1M | ||
| Q3 24 | $-12.9M | $2.8M | ||
| Q2 24 | $-1.1M | $27.6M | ||
| Q1 24 | $-4.0M | $11.9M |
| Q4 25 | $-4.8M | $5.8M | ||
| Q3 25 | $-7.5M | $12.0M | ||
| Q2 25 | $-37.0M | $9.7M | ||
| Q1 25 | $-4.9M | $-1.2M | ||
| Q4 24 | $4.4M | $-17.7M | ||
| Q3 24 | $-15.5M | $-6.7M | ||
| Q2 24 | $-2.0M | $21.0M | ||
| Q1 24 | $-4.6M | $-1.9M |
| Q4 25 | -11.9% | 7.6% | ||
| Q3 25 | -16.3% | 17.4% | ||
| Q2 25 | -77.7% | 14.3% | ||
| Q1 25 | -10.9% | -1.8% | ||
| Q4 24 | 8.7% | -30.8% | ||
| Q3 24 | -28.0% | -15.2% | ||
| Q2 24 | -4.3% | 31.4% | ||
| Q1 24 | -10.7% | -3.9% |
| Q4 25 | 25.3% | 16.3% | ||
| Q3 25 | 16.7% | 18.5% | ||
| Q2 25 | 24.9% | 17.1% | ||
| Q1 25 | 0.5% | 15.5% | ||
| Q4 24 | 14.5% | 23.6% | ||
| Q3 24 | 4.7% | 21.4% | ||
| Q2 24 | 1.9% | 9.9% | ||
| Q1 24 | 1.5% | 28.3% |
| Q4 25 | — | — | ||
| Q3 25 | — | 4.37× | ||
| Q2 25 | -77.81× | 2.47× | ||
| Q1 25 | — | 0.88× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 3.43× | ||
| Q1 24 | — | 1.64× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MX
| Power Analog Solutions | $36.8M | 91% |
| Power Ic | $3.8M | 9% |
NPKI
| Rental Revenue | $34.8M | 46% |
| Products | $25.5M | 34% |
| Services | $14.9M | 20% |
