vs
Side-by-side financial comparison of SHOULDER INNOVATIONS, INC. (SI) and TEJON RANCH CO (TRC). Click either name above to swap in a different company.
TEJON RANCH CO is the larger business by last-quarter revenue ($21.1M vs $11.8M, roughly 1.8× SHOULDER INNOVATIONS, INC.). TEJON RANCH CO runs the higher net margin — 7.5% vs -74.3%, a 81.7% gap on every dollar of revenue.
Shoulder Innovations, Inc. is a medical technology firm specializing in design, development, and commercialization of innovative orthopedic devices for shoulder replacement surgery. Its products reduce surgical complications, improve patient outcomes, and are sold to orthopedic surgeons and healthcare providers across North America and Western Europe.
Tejon Ranch Company, based in Lebec, California, is one of the largest private landowners in California. The company was incorporated in 1936 to organize the ownership of a large tract of land that was consolidated from four Mexican land grants acquired in the 1850s and 1860s by ranch founder Edward Fitzgerald Beale.
SI vs TRC — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $11.8M | $21.1M |
| Net Profit | $-8.7M | $1.6M |
| Gross Margin | 76.2% | 30.6% |
| Operating Margin | -65.0% | 10.9% |
| Net Margin | -74.3% | 7.5% |
| Revenue YoY | — | 17.7% |
| Net Profit YoY | — | -64.7% |
| EPS (diluted) | $-0.64 | $0.05 |
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 | — | $21.1M | ||
| Q3 25 | $11.8M | $12.0M | ||
| Q2 25 | $11.0M | $8.3M | ||
| Q1 25 | — | $8.2M | ||
| Q4 24 | — | $17.9M | ||
| Q3 24 | — | $10.9M | ||
| Q2 24 | — | $5.7M | ||
| Q1 24 | — | $7.4M |
| Q4 25 | — | $1.6M | ||
| Q3 25 | $-8.7M | $1.7M | ||
| Q2 25 | $-19.2M | $-1.7M | ||
| Q1 25 | — | $-1.5M | ||
| Q4 24 | — | $4.5M | ||
| Q3 24 | — | $-1.8M | ||
| Q2 24 | — | $957.0K | ||
| Q1 24 | — | $-914.0K |
| Q4 25 | — | 30.6% | ||
| Q3 25 | 76.2% | 28.4% | ||
| Q2 25 | 76.2% | 40.9% | ||
| Q1 25 | — | 15.0% | ||
| Q4 24 | — | 42.9% | ||
| Q3 24 | — | 22.9% | ||
| Q2 24 | — | 45.3% | ||
| Q1 24 | — | 0.3% |
| Q4 25 | — | 10.9% | ||
| Q3 25 | -65.0% | -16.9% | ||
| Q2 25 | -53.2% | -48.8% | ||
| Q1 25 | — | -50.7% | ||
| Q4 24 | — | 11.9% | ||
| Q3 24 | — | -34.9% | ||
| Q2 24 | — | -62.4% | ||
| Q1 24 | — | -53.8% |
| Q4 25 | — | 7.5% | ||
| Q3 25 | -74.3% | 14.0% | ||
| Q2 25 | -174.3% | -20.6% | ||
| Q1 25 | — | -17.8% | ||
| Q4 24 | — | 25.0% | ||
| Q3 24 | — | -16.9% | ||
| Q2 24 | — | 16.8% | ||
| Q1 24 | — | -12.3% |
| Q4 25 | — | $0.05 | ||
| Q3 25 | $-0.64 | $0.06 | ||
| Q2 25 | $-165.53 | $-0.06 | ||
| Q1 25 | — | $-0.05 | ||
| Q4 24 | — | $0.16 | ||
| Q3 24 | — | $-0.07 | ||
| Q2 24 | — | $0.04 | ||
| Q1 24 | — | $-0.03 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $54.9M | $9.5M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $147.8M | $475.2M |
| Total Assets | $177.8M | $630.5M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $9.5M | ||
| Q3 25 | $54.9M | $3.6M | ||
| Q2 25 | $27.1M | $2.5M | ||
| Q1 25 | — | $12.3M | ||
| Q4 24 | — | $39.3M | ||
| Q3 24 | — | $27.4M | ||
| Q2 24 | — | $33.0M | ||
| Q1 24 | — | $35.6M |
| Q4 25 | — | $475.2M | ||
| Q3 25 | $147.8M | $473.2M | ||
| Q2 25 | $-78.2M | $471.5M | ||
| Q1 25 | — | $472.5M | ||
| Q4 24 | — | $473.6M | ||
| Q3 24 | — | $468.3M | ||
| Q2 24 | — | $469.2M | ||
| Q1 24 | — | $467.4M |
| Q4 25 | — | $630.5M | ||
| Q3 25 | $177.8M | $629.6M | ||
| Q2 25 | $77.8M | $618.5M | ||
| Q1 25 | — | $614.6M | ||
| Q4 24 | — | $608.0M | ||
| Q3 24 | — | $598.0M | ||
| Q2 24 | — | $590.8M | ||
| Q1 24 | — | $581.6M |
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 | $-8.6M | $6.1M |
| Free Cash FlowOCF − Capex | $-11.4M | — |
| FCF MarginFCF / Revenue | -96.7% | — |
| Capex IntensityCapex / Revenue | 23.9% | — |
| Cash ConversionOCF / Net Profit | — | 3.88× |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $6.1M | ||
| Q3 25 | $-8.6M | $-2.4M | ||
| Q2 25 | $-11.3M | $-381.0K | ||
| Q1 25 | — | $-1.3M | ||
| Q4 24 | — | $14.3M | ||
| Q3 24 | — | $2.1M | ||
| Q2 24 | — | $-1.8M | ||
| Q1 24 | — | $777.0K |
| Q4 25 | — | — | ||
| Q3 25 | $-11.4M | $-14.6M | ||
| Q2 25 | $-13.6M | $-20.0M | ||
| Q1 25 | — | $-18.9M | ||
| Q4 24 | — | $-42.9M | ||
| Q3 24 | — | $-16.8M | ||
| Q2 24 | — | $-15.8M | ||
| Q1 24 | — | $-7.3M |
| Q4 25 | — | — | ||
| Q3 25 | -96.7% | -122.2% | ||
| Q2 25 | -123.4% | -240.6% | ||
| Q1 25 | — | -230.1% | ||
| Q4 24 | — | -239.3% | ||
| Q3 24 | — | -155.2% | ||
| Q2 24 | — | -277.2% | ||
| Q1 24 | — | -99.0% |
| Q4 25 | — | — | ||
| Q3 25 | 23.9% | 102.3% | ||
| Q2 25 | 21.0% | 236.0% | ||
| Q1 25 | — | 213.7% | ||
| Q4 24 | — | 319.1% | ||
| Q3 24 | — | 174.3% | ||
| Q2 24 | — | 245.5% | ||
| Q1 24 | — | 109.5% |
| Q4 25 | — | 3.88× | ||
| Q3 25 | — | -1.43× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 3.19× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | -1.88× | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
