vs
Side-by-side financial comparison of Origin Materials, Inc. (ORGN) and XTI Aerospace, Inc. (XTIA). Click either name above to swap in a different company.
Origin Materials, Inc. is the larger business by last-quarter revenue ($3.0M vs $2.5M, roughly 1.2× XTI Aerospace, Inc.). XTI Aerospace, Inc. runs the higher net margin — -541.3% vs -6423.8%, a 5882.5% gap on every dollar of revenue. On growth, XTI Aerospace, Inc. posted the faster year-over-year revenue change (170.6% vs -67.2%). XTI Aerospace, Inc. produced more free cash flow last quarter ($-8.4M vs $-18.0M).
Origin Systems, Inc. was an American video game developer based in Austin, Texas. It was founded on March 3, 1983, by Richard Garriott and his brother Robert. Origin is best known for their groundbreaking work in multiple genres of video games, such as the Ultima and Wing Commander series. The company was purchased by Electronic Arts in 1992.
Nextant Aerospace is a United States–based company specializing in the remanufacturing of business jets. Founded in 2007, Nextant is the first company to introduce the concept of aircraft remanufacturing to the business jet market.
ORGN vs XTIA — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $3.0M | $2.5M |
| Net Profit | $-194.1M | $-13.4M |
| Gross Margin | — | 43.4% |
| Operating Margin | -6438.5% | -596.2% |
| Net Margin | -6423.8% | -541.3% |
| Revenue YoY | -67.2% | 170.6% |
| Net Profit YoY | -1335.6% | -203.2% |
| EPS (diluted) | $-50.17 | $-0.61 |
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 | $3.0M | — | ||
| Q3 25 | $4.7M | $2.5M | ||
| Q2 25 | $5.8M | $600.0K | ||
| Q1 25 | $5.4M | $484.0K | ||
| Q4 24 | $9.2M | $1.0M | ||
| Q3 24 | $8.2M | $918.0K | ||
| Q2 24 | $7.0M | $1.0M | ||
| Q1 24 | $6.8M | — |
| Q4 25 | $-194.1M | — | ||
| Q3 25 | $-16.4M | $-13.4M | ||
| Q2 25 | $-12.7M | $-20.9M | ||
| Q1 25 | $-26.4M | $-12.9M | ||
| Q4 24 | $-13.5M | — | ||
| Q3 24 | $-36.8M | $-4.4M | ||
| Q2 24 | $-19.5M | $-14.7M | ||
| Q1 24 | $-13.9M | — |
| Q4 25 | — | — | ||
| Q3 25 | — | 43.4% | ||
| Q2 25 | — | 80.5% | ||
| Q1 25 | — | 69.2% | ||
| Q4 24 | — | 54.7% | ||
| Q3 24 | — | 56.6% | ||
| Q2 24 | — | 64.2% | ||
| Q1 24 | — | — |
| Q4 25 | -6438.5% | — | ||
| Q3 25 | -363.6% | -596.2% | ||
| Q2 25 | -257.5% | -1855.0% | ||
| Q1 25 | -600.8% | -2149.2% | ||
| Q4 24 | -175.7% | — | ||
| Q3 24 | -395.1% | -459.3% | ||
| Q2 24 | -259.6% | -1350.8% | ||
| Q1 24 | -263.7% | — |
| Q4 25 | -6423.8% | — | ||
| Q3 25 | -351.8% | -541.3% | ||
| Q2 25 | -219.3% | -3476.3% | ||
| Q1 25 | -486.9% | -2659.5% | ||
| Q4 24 | -146.6% | — | ||
| Q3 24 | -448.2% | -483.1% | ||
| Q2 24 | -277.3% | -1426.8% | ||
| Q1 24 | -203.9% | — |
| Q4 25 | $-50.17 | — | ||
| Q3 25 | $-0.11 | $-0.61 | ||
| Q2 25 | $-0.09 | $-2.93 | ||
| Q1 25 | $-0.18 | $-3.80 | ||
| Q4 24 | $-17.04 | — | ||
| Q3 24 | $-0.26 | $-33.40 | ||
| Q2 24 | $-0.14 | $-261.99 | ||
| Q1 24 | $-0.10 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $32.9M | $32.2M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $104.2M | $10.5M |
| Total Assets | $157.7M | $47.9M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $32.9M | — | ||
| Q3 25 | $34.1M | $32.2M | ||
| Q2 25 | $35.3M | $20.0M | ||
| Q1 25 | $43.8M | $8.0M | ||
| Q4 24 | $56.3M | $4.0M | ||
| Q3 24 | $56.4M | $511.0K | ||
| Q2 24 | $55.7M | $5.8M | ||
| Q1 24 | $75.8M | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $65.0K | ||
| Q1 25 | — | $65.0K | ||
| Q4 24 | — | $65.0K | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $104.2M | — | ||
| Q3 25 | $295.0M | $10.5M | ||
| Q2 25 | $311.1M | $12.4M | ||
| Q1 25 | $314.6M | $13.9M | ||
| Q4 24 | $338.4M | $6.6M | ||
| Q3 24 | $358.9M | $6.9M | ||
| Q2 24 | $390.6M | $10.6M | ||
| Q1 24 | $408.2M | — |
| Q4 25 | $157.7M | — | ||
| Q3 25 | $327.3M | $47.9M | ||
| Q2 25 | $348.4M | $35.4M | ||
| Q1 25 | $349.0M | $27.1M | ||
| Q4 24 | $378.0M | $24.3M | ||
| Q3 24 | $399.6M | $29.3M | ||
| Q2 24 | $431.0M | $34.0M | ||
| Q1 24 | $448.6M | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 0.01× | ||
| Q1 25 | — | 0.00× | ||
| Q4 24 | — | 0.01× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| 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 | $-8.9M | $-8.4M |
| Free Cash FlowOCF − Capex | $-18.0M | $-8.4M |
| FCF MarginFCF / Revenue | -596.6% | -338.0% |
| Capex IntensityCapex / Revenue | 301.4% | 0.9% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-63.0M | $-52.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-8.9M | — | ||
| Q3 25 | $-8.1M | $-8.4M | ||
| Q2 25 | $-7.3M | $-6.7M | ||
| Q1 25 | $-8.4M | $-15.2M | ||
| Q4 24 | $-5.7M | $-22.3M | ||
| Q3 24 | $-13.4M | $-6.1M | ||
| Q2 24 | $-15.0M | $-5.6M | ||
| Q1 24 | $-16.7M | — |
| Q4 25 | $-18.0M | — | ||
| Q3 25 | $-13.5M | $-8.4M | ||
| Q2 25 | $-16.0M | $-6.8M | ||
| Q1 25 | $-15.4M | $-15.3M | ||
| Q4 24 | $-9.5M | $-22.4M | ||
| Q3 24 | $-16.0M | $-6.2M | ||
| Q2 24 | $-15.6M | $-5.7M | ||
| Q1 24 | $-18.7M | — |
| Q4 25 | -596.6% | — | ||
| Q3 25 | -290.5% | -338.0% | ||
| Q2 25 | -275.4% | -1133.2% | ||
| Q1 25 | -284.2% | -3158.5% | ||
| Q4 24 | -103.5% | -2166.0% | ||
| Q3 24 | -194.7% | -670.0% | ||
| Q2 24 | -221.8% | -548.0% | ||
| Q1 24 | -273.6% | — |
| Q4 25 | 301.4% | — | ||
| Q3 25 | 115.7% | 0.9% | ||
| Q2 25 | 149.9% | 9.7% | ||
| Q1 25 | 128.8% | 9.3% | ||
| Q4 24 | 41.6% | 6.6% | ||
| Q3 24 | 31.0% | 3.9% | ||
| Q2 24 | 9.0% | 1.1% | ||
| Q1 24 | 28.4% | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ORGN
Segment breakdown not available.
XTIA
| Short Term Contract With Customer | $2.1M | 85% |
| Other | $374.0K | 15% |
