vs
Side-by-side financial comparison of MAGNACHIP SEMICONDUCTOR Corp (MX) and Waterstone Financial, Inc. (WSBF). Click either name above to swap in a different company.
MAGNACHIP SEMICONDUCTOR Corp is the larger business by last-quarter revenue ($40.6M vs $37.2M, roughly 1.1× Waterstone Financial, Inc.). On growth, Waterstone Financial, Inc. posted the faster year-over-year revenue change (16.7% vs -20.7%). Waterstone Financial, Inc. produced more free cash flow last quarter ($23.0M vs $-4.8M). Over the past eight quarters, Waterstone Financial, Inc.'s revenue compounded faster (7.1% 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.
Waterstone Financial, Inc. is a U.S. bank holding company headquartered in Wisconsin. It offers retail and commercial banking services, residential mortgages, and wealth management solutions, primarily serving consumers and small to medium-sized businesses across the U.S. Midwest region.
MX vs WSBF — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $40.6M | $37.2M |
| Net Profit | $-8.1M | — |
| Gross Margin | 9.3% | — |
| Operating Margin | -26.1% | 27.0% |
| Net Margin | -19.9% | — |
| Revenue YoY | -20.7% | 16.7% |
| Net Profit YoY | 50.4% | — |
| EPS (diluted) | $-0.23 | $0.43 |
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 | $37.2M | ||
| Q3 25 | $45.9M | $37.0M | ||
| Q2 25 | $47.6M | $38.0M | ||
| Q1 25 | $44.7M | $29.7M | ||
| Q4 24 | $51.2M | $31.8M | ||
| Q3 24 | $55.4M | $34.1M | ||
| Q2 24 | $46.4M | $37.2M | ||
| Q1 24 | $43.4M | $32.4M |
| Q4 25 | $-8.1M | — | ||
| Q3 25 | $-13.1M | $7.9M | ||
| Q2 25 | $323.0K | $7.7M | ||
| Q1 25 | $-8.9M | $3.0M | ||
| Q4 24 | $-16.3M | — | ||
| Q3 24 | $-9.6M | $4.7M | ||
| Q2 24 | $-13.0M | $5.7M | ||
| Q1 24 | $-15.4M | $3.0M |
| Q4 25 | 9.3% | — | ||
| Q3 25 | 18.6% | — | ||
| Q2 25 | 20.4% | — | ||
| Q1 25 | 20.9% | — | ||
| Q4 24 | 21.7% | — | ||
| Q3 24 | 20.8% | — | ||
| Q2 24 | 21.1% | — | ||
| Q1 24 | 14.6% | — |
| Q4 25 | -26.1% | 27.0% | ||
| Q3 25 | -25.1% | 26.6% | ||
| Q2 25 | -15.6% | 25.4% | ||
| Q1 25 | -14.1% | 13.1% | ||
| Q4 24 | -12.5% | 19.5% | ||
| Q3 24 | -8.1% | 17.3% | ||
| Q2 24 | -12.3% | 19.2% | ||
| Q1 24 | -21.6% | 14.7% |
| Q4 25 | -19.9% | — | ||
| Q3 25 | -28.5% | 21.4% | ||
| Q2 25 | 0.7% | 20.3% | ||
| Q1 25 | -19.9% | 10.2% | ||
| Q4 24 | -31.8% | — | ||
| Q3 24 | -17.3% | 13.9% | ||
| Q2 24 | -28.0% | 15.4% | ||
| Q1 24 | -35.5% | 9.4% |
| Q4 25 | $-0.23 | $0.43 | ||
| Q3 25 | $-0.36 | $0.45 | ||
| Q2 25 | $0.01 | $0.43 | ||
| Q1 25 | $-0.24 | $0.17 | ||
| Q4 24 | $-0.44 | $0.28 | ||
| Q3 24 | $-0.26 | $0.26 | ||
| Q2 24 | $-0.34 | $0.31 | ||
| Q1 24 | $-0.40 | $0.16 |
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 | — |
| Total DebtLower is stronger | — | $412.3M |
| Stockholders' EquityBook value | $248.3M | $349.4M |
| Total Assets | $351.5M | $2.3B |
| Debt / EquityLower = less leverage | — | 1.18× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $103.8M | — | ||
| Q3 25 | $108.0M | — | ||
| Q2 25 | $113.3M | — | ||
| Q1 25 | $132.7M | — | ||
| Q4 24 | $138.6M | — | ||
| Q3 24 | $151.1M | — | ||
| Q2 24 | $162.5M | — | ||
| Q1 24 | $171.6M | — |
| Q4 25 | — | $412.3M | ||
| Q3 25 | — | $469.1M | ||
| Q2 25 | — | $465.7M | ||
| Q1 25 | — | $395.9M | ||
| Q4 24 | — | $446.5M | ||
| Q3 24 | — | $560.1M | ||
| Q2 24 | — | $660.8M | ||
| Q1 24 | — | $634.2M |
| Q4 25 | $248.3M | $349.4M | ||
| Q3 25 | $255.3M | $345.5M | ||
| Q2 25 | $270.2M | $341.5M | ||
| Q1 25 | $269.2M | $341.4M | ||
| Q4 24 | $276.8M | $339.1M | ||
| Q3 24 | $299.6M | $342.0M | ||
| Q2 24 | $305.8M | $334.9M | ||
| Q1 24 | $321.9M | $338.0M |
| Q4 25 | $351.5M | $2.3B | ||
| Q3 25 | $359.6M | $2.3B | ||
| Q2 25 | $370.5M | $2.3B | ||
| Q1 25 | $373.9M | $2.2B | ||
| Q4 24 | $379.3M | $2.2B | ||
| Q3 24 | $411.4M | $2.2B | ||
| Q2 24 | $412.7M | $2.3B | ||
| Q1 24 | $426.2M | $2.2B |
| Q4 25 | — | 1.18× | ||
| Q3 25 | — | 1.36× | ||
| Q2 25 | — | 1.36× | ||
| Q1 25 | — | 1.16× | ||
| Q4 24 | — | 1.32× | ||
| Q3 24 | — | 1.64× | ||
| Q2 24 | — | 1.97× | ||
| Q1 24 | — | 1.88× |
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 | $24.2M |
| Free Cash FlowOCF − Capex | $-4.8M | $23.0M |
| FCF MarginFCF / Revenue | -11.9% | 61.9% |
| Capex IntensityCapex / Revenue | 25.3% | 3.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-54.2M | $43.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $5.4M | $24.2M | ||
| Q3 25 | $162.0K | $32.7M | ||
| Q2 25 | $-25.1M | $-38.4M | ||
| Q1 25 | $-4.7M | $26.7M | ||
| Q4 24 | $11.9M | $48.1M | ||
| Q3 24 | $-12.9M | $74.1M | ||
| Q2 24 | $-1.1M | $-39.5M | ||
| Q1 24 | $-4.0M | $-9.9M |
| Q4 25 | $-4.8M | $23.0M | ||
| Q3 25 | $-7.5M | $32.4M | ||
| Q2 25 | $-37.0M | $-38.5M | ||
| Q1 25 | $-4.9M | $26.5M | ||
| Q4 24 | $4.4M | $47.0M | ||
| Q3 24 | $-15.5M | $73.9M | ||
| Q2 24 | $-2.0M | $-39.7M | ||
| Q1 24 | $-4.6M | $-10.3M |
| Q4 25 | -11.9% | 61.9% | ||
| Q3 25 | -16.3% | 87.5% | ||
| Q2 25 | -77.7% | -101.2% | ||
| Q1 25 | -10.9% | 89.2% | ||
| Q4 24 | 8.7% | 147.5% | ||
| Q3 24 | -28.0% | 216.9% | ||
| Q2 24 | -4.3% | -106.7% | ||
| Q1 24 | -10.7% | -31.9% |
| Q4 25 | 25.3% | 3.1% | ||
| Q3 25 | 16.7% | 0.8% | ||
| Q2 25 | 24.9% | 0.2% | ||
| Q1 25 | 0.5% | 0.9% | ||
| Q4 24 | 14.5% | 3.5% | ||
| Q3 24 | 4.7% | 0.6% | ||
| Q2 24 | 1.9% | 0.4% | ||
| Q1 24 | 1.5% | 1.2% |
| Q4 25 | — | — | ||
| Q3 25 | — | 4.13× | ||
| Q2 25 | -77.81× | -4.98× | ||
| Q1 25 | — | 8.81× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 15.67× | ||
| Q2 24 | — | -6.92× | ||
| Q1 24 | — | -3.27× |
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% |
WSBF
Segment breakdown not available.
