vs
Side-by-side financial comparison of Solaris Energy Infrastructure, Inc. (SEI) and UGI CORP /PA/ (UGI), based on the latest 10-Q / 10-K filings. Click either name above to swap in a different company.
UGI CORP /PA/ is the larger business by last-quarter revenue ($2.1B vs $179.7M, roughly 11.5× Solaris Energy Infrastructure, Inc.). UGI CORP /PA/ runs the higher net margin — -0.9% vs 14.4%, a 15.3% gap on every dollar of revenue. On growth, Solaris Energy Infrastructure, Inc. posted the faster year-over-year revenue change (86.6% vs 3.9%). UGI CORP /PA/ produced more free cash flow last quarter ($-155.0M vs $-158.6M). Over the past eight quarters, Solaris Energy Infrastructure, Inc.'s revenue compounded faster (62.7% CAGR vs -7.5%).
AGL Energy Ltd is an Australian listed public company involved in both the generation and retailing of electricity and gas for residential and commercial use. It is one of the "big three" retailers in the National Electricity Market. AGL is Australia's largest electricity generator, and the nation's largest carbon emitter.
UGI Corporation is a natural gas and electric power distribution company headquartered in King of Prussia, Pennsylvania, with extensive operations in the United States and Europe.
SEI vs UGI — Head-to-Head
Income Statement — Q4 2025 vs Q1 2026
| Metric | | |
|---|---|---|
| Revenue | $179.7M | $2.1B |
| Net Profit | $-1.7M | $297.0M |
| Gross Margin | — | — |
| Operating Margin | 22.2% | 22.0% |
| Net Margin | -0.9% | 14.4% |
| Revenue YoY | 86.6% | 3.9% |
| Net Profit YoY | -126.5% | -20.8% |
| EPS (diluted) | — | $1.34 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align — see 8-quarter trend below.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history — bar widths are scaled to the larger of the two companies so you can eyeball the size gap and growth trajectory without doing math. Quarters aligned by calendar period (report date) so offset fiscal years line up.
| Q4 25 | $179.7M | $2.1B | ||
| Q3 25 | $166.8M | $1.2B | ||
| Q2 25 | $149.3M | $1.4B | ||
| Q1 25 | $126.3M | $2.6B | ||
| Q4 24 | $96.3M | $2.0B | ||
| Q3 24 | $75.0M | $1.2B | ||
| Q2 24 | $73.9M | $1.4B | ||
| Q1 24 | $67.9M | $2.4B |
| Q4 25 | $-1.7M | $297.0M | ||
| Q3 25 | $14.6M | $-13.0M | ||
| Q2 25 | $12.0M | $-163.0M | ||
| Q1 25 | $5.3M | $479.0M | ||
| Q4 24 | $6.3M | $375.0M | ||
| Q3 24 | $-968.0K | $-273.0M | ||
| Q2 24 | $6.2M | $-48.0M | ||
| Q1 24 | $4.3M | $496.0M |
| Q4 25 | 22.2% | 22.0% | ||
| Q3 25 | 22.7% | 1.1% | ||
| Q2 25 | 23.8% | -6.8% | ||
| Q1 25 | 17.5% | 26.6% | ||
| Q4 24 | 26.7% | 24.5% | ||
| Q3 24 | 7.0% | -20.4% | ||
| Q2 24 | 16.0% | 5.0% | ||
| Q1 24 | 14.7% | 29.7% |
| Q4 25 | -0.9% | 14.4% | ||
| Q3 25 | 8.7% | -1.1% | ||
| Q2 25 | 8.0% | -12.0% | ||
| Q1 25 | 4.2% | 18.2% | ||
| Q4 24 | 6.5% | 18.9% | ||
| Q3 24 | -1.3% | -22.6% | ||
| Q2 24 | 8.4% | -3.6% | ||
| Q1 24 | 6.4% | 20.6% |
| Q4 25 | — | $1.34 | ||
| Q3 25 | — | $-0.08 | ||
| Q2 25 | — | $-0.76 | ||
| Q1 25 | — | $2.19 | ||
| Q4 24 | — | $1.74 | ||
| Q3 24 | — | $-1.26 | ||
| Q2 24 | — | $-0.23 | ||
| Q1 24 | — | $2.30 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest filing — the kind of financial-strength check premium terminals charge for.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $353.3M | $251.0M |
| Total DebtLower is stronger | $184.0M | $6.0B |
| Stockholders' EquityBook value | $564.3M | $5.0B |
| Total Assets | $2.1B | $15.8B |
| Debt / EquityLower = less leverage | 0.33× | 1.19× |
8-quarter trend — quarters aligned by calendar period so offset fiscal years match up.
| Q4 25 | $353.3M | $251.0M | ||
| Q3 25 | $106.7M | $335.0M | ||
| Q2 25 | $99.6M | $350.0M | ||
| Q1 25 | $16.7M | $426.0M | ||
| Q4 24 | $114.3M | $240.0M | ||
| Q3 24 | $18.6M | $213.0M | ||
| Q2 24 | $5.1M | $183.0M | ||
| Q1 24 | $3.4M | $263.0M |
| Q4 25 | $184.0M | $6.0B | ||
| Q3 25 | $382.8M | $6.5B | ||
| Q2 25 | $386.2M | $5.7B | ||
| Q1 25 | $316.2M | $6.6B | ||
| Q4 24 | $315.7M | $6.6B | ||
| Q3 24 | $315.3M | $6.4B | ||
| Q2 24 | — | $6.3B | ||
| Q1 24 | — | $6.7B |
| Q4 25 | $564.3M | $5.0B | ||
| Q3 25 | $546.6M | $4.8B | ||
| Q2 25 | $399.1M | $4.9B | ||
| Q1 25 | $361.3M | $5.0B | ||
| Q4 24 | $355.6M | $4.6B | ||
| Q3 24 | $221.7M | $4.3B | ||
| Q2 24 | $204.6M | $4.7B | ||
| Q1 24 | $200.1M | $4.8B |
| Q4 25 | $2.1B | $15.8B | ||
| Q3 25 | $1.6B | $15.5B | ||
| Q2 25 | $1.5B | $15.4B | ||
| Q1 25 | $1.1B | $15.7B | ||
| Q4 24 | $1.1B | $15.4B | ||
| Q3 24 | $939.5M | $15.1B | ||
| Q2 24 | $457.8M | $15.1B | ||
| Q1 24 | $457.1M | $15.6B |
| Q4 25 | 0.33× | 1.19× | ||
| Q3 25 | 0.70× | 1.37× | ||
| Q2 25 | 0.97× | 1.17× | ||
| Q1 25 | 0.88× | 1.32× | ||
| Q4 24 | 0.89× | 1.44× | ||
| Q3 24 | 1.42× | 1.48× | ||
| Q2 24 | — | 1.34× | ||
| Q1 24 | — | 1.40× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Net income can be massaged; cash flow is harder to fake.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $95.9M | $66.0M |
| Free Cash FlowOCF − Capex | $-158.6M | $-155.0M |
| FCF MarginFCF / Revenue | -88.2% | -7.5% |
| Capex IntensityCapex / Revenue; lower = less reinvestment burden | 141.6% | 10.7% |
| Cash ConversionOCF / Net Profit; >1× = earnings back up with cash | — | 0.22× |
| TTM Free Cash FlowTrailing 4 quarters | $-437.7M | $282.0M |
8-quarter trend — quarters aligned by calendar period so offset fiscal years match up.
| Q4 25 | $95.9M | $66.0M | ||
| Q3 25 | $63.3M | $90.0M | ||
| Q2 25 | $24.2M | $289.0M | ||
| Q1 25 | $25.7M | $684.0M | ||
| Q4 24 | $13.1M | $164.0M | ||
| Q3 24 | $10.5M | $151.0M | ||
| Q2 24 | $18.9M | $390.0M | ||
| Q1 24 | $16.9M | $522.0M |
| Q4 25 | $-158.6M | $-155.0M | ||
| Q3 25 | $462.0K | $-168.0M | ||
| Q2 25 | $-160.9M | $67.0M | ||
| Q1 25 | $-118.6M | $538.0M | ||
| Q4 24 | $-113.6M | $-47.0M | ||
| Q3 24 | $-47.2M | $-115.0M | ||
| Q2 24 | $18.2M | $185.0M | ||
| Q1 24 | $13.5M | $353.0M |
| Q4 25 | -88.2% | -7.5% | ||
| Q3 25 | 0.3% | -14.4% | ||
| Q2 25 | -107.8% | 4.9% | ||
| Q1 25 | -93.9% | 20.4% | ||
| Q4 24 | -117.9% | -2.4% | ||
| Q3 24 | -63.0% | -9.5% | ||
| Q2 24 | 24.7% | 13.7% | ||
| Q1 24 | 19.9% | 14.6% |
| Q4 25 | 141.6% | 10.7% | ||
| Q3 25 | 37.6% | 22.1% | ||
| Q2 25 | 124.0% | 16.3% | ||
| Q1 25 | 114.2% | 5.5% | ||
| Q4 24 | 131.5% | 10.6% | ||
| Q3 24 | 77.0% | 22.0% | ||
| Q2 24 | 0.9% | 15.2% | ||
| Q1 24 | 4.9% | 7.0% |
| Q4 25 | — | 0.22× | ||
| Q3 25 | 4.35× | — | ||
| Q2 25 | 2.02× | — | ||
| Q1 25 | 4.83× | 1.43× | ||
| Q4 24 | 2.10× | 0.44× | ||
| Q3 24 | — | — | ||
| Q2 24 | 3.04× | — | ||
| Q1 24 | 3.91× | 1.05× |
Financial Flow Comparison
Sankey diagram of revenue → gross profit → operating profit → net profit for each company. Charts shown full-width and stacked so both segment hierarchies are readable side-by-side on desktop and mobile.
Revenue Breakdown by Segment
SEI
| Solaris Power Solutions | $103.7M | 58% |
| Solaris Logistics Solutions | $76.1M | 42% |
UGI
Segment breakdown not available.
