vs
Side-by-side financial comparison of Tenon Medical, Inc. (TNON) and WRAP TECHNOLOGIES, INC. (WRAP). Click either name above to swap in a different company.
Tenon Medical, Inc. is the larger business by last-quarter revenue ($1.5M vs $1.4M, roughly 1.1× WRAP TECHNOLOGIES, INC.). Tenon Medical, Inc. runs the higher net margin — -191.2% vs -280.9%, a 89.7% gap on every dollar of revenue. On growth, Tenon Medical, Inc. posted the faster year-over-year revenue change (92.3% vs 62.3%). Over the past eight quarters, Tenon Medical, Inc.'s revenue compounded faster (43.5% CAGR vs -2.5%).
Tenon Medical, Inc. is a specialized medical device company engaged in the R&D, production and commercialization of innovative orthopedic products including surgical instruments and implant systems, with core focus on the spinal surgery and minimally invasive musculoskeletal treatment segments, primarily serving healthcare markets in the U.S. and Europe.
Wrap Technologies, Inc. develops non-lethal safety solutions for law enforcement, corrections, and private security sectors across North America and global markets. Its core products include remote restraint devices and training services designed to reduce use-of-force injuries and improve public safety outcomes.
TNON vs WRAP — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.5M | $1.4M |
| Net Profit | $-2.8M | $-3.9M |
| Gross Margin | 68.7% | 52.3% |
| Operating Margin | -193.5% | -281.1% |
| Net Margin | -191.2% | -280.9% |
| Revenue YoY | 92.3% | 62.3% |
| Net Profit YoY | 8.3% | 48.1% |
| EPS (diluted) | $0.07 | — |
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 | $1.5M | $1.4M | ||
| Q3 25 | $1.2M | $1.5M | ||
| Q2 25 | $564.0K | $1.0M | ||
| Q1 25 | $726.0K | $765.0K | ||
| Q4 24 | $770.0K | $865.0K | ||
| Q3 24 | $887.0K | $593.0K | ||
| Q2 24 | $901.0K | $1.6M | ||
| Q1 24 | $719.0K | $1.5M |
| Q4 25 | $-2.8M | $-3.9M | ||
| Q3 25 | $-3.3M | $-2.8M | ||
| Q2 25 | $-2.8M | $-3.7M | ||
| Q1 25 | $-3.6M | $109.0K | ||
| Q4 24 | $-3.1M | $-7.6M | ||
| Q3 24 | $-3.2M | $2.0M | ||
| Q2 24 | $-3.8M | $-385.0K | ||
| Q1 24 | $-3.6M | $117.0K |
| Q4 25 | 68.7% | 52.3% | ||
| Q3 25 | 65.9% | 59.2% | ||
| Q2 25 | 43.4% | 48.1% | ||
| Q1 25 | 44.5% | 77.8% | ||
| Q4 24 | 45.8% | 47.4% | ||
| Q3 24 | 47.1% | 39.6% | ||
| Q2 24 | 52.2% | 62.6% | ||
| Q1 24 | 65.4% | 56.6% |
| Q4 25 | -193.5% | -281.1% | ||
| Q3 25 | -289.2% | -185.2% | ||
| Q2 25 | -506.6% | -282.2% | ||
| Q1 25 | -506.5% | -512.7% | ||
| Q4 24 | -412.1% | -535.5% | ||
| Q3 24 | -362.5% | -611.5% | ||
| Q2 24 | -429.7% | -201.5% | ||
| Q1 24 | -487.6% | -280.4% |
| Q4 25 | -191.2% | -280.9% | ||
| Q3 25 | -284.7% | -186.0% | ||
| Q2 25 | -491.0% | -368.3% | ||
| Q1 25 | -498.1% | 14.2% | ||
| Q4 24 | -400.9% | -878.3% | ||
| Q3 24 | -359.0% | 335.6% | ||
| Q2 24 | -424.6% | -24.5% | ||
| Q1 24 | -497.4% | 7.9% |
| Q4 25 | $0.07 | — | ||
| Q3 25 | $-0.40 | $-0.06 | ||
| Q2 25 | $-0.36 | $-0.07 | ||
| Q1 25 | $-1.01 | — | ||
| Q4 24 | $10.55 | — | ||
| Q3 24 | $-3.63 | $0.04 | ||
| Q2 24 | $-8.16 | $-0.02 | ||
| Q1 24 | $-10.02 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $3.8M | $3.5M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $5.0M | $11.5M |
| Total Assets | $10.8M | $15.4M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $3.8M | $3.5M | ||
| Q3 25 | $3.4M | $6.0M | ||
| Q2 25 | $7.8M | $4.2M | ||
| Q1 25 | $10.3M | $6.2M | ||
| Q4 24 | $6.5M | $3.6M | ||
| Q3 24 | $9.2M | $4.9M | ||
| Q2 24 | $2.0M | $4.6M | ||
| Q1 24 | $4.4M | $8.2M |
| Q4 25 | $5.0M | $11.5M | ||
| Q3 25 | $4.8M | $14.1M | ||
| Q2 25 | $6.7M | $11.8M | ||
| Q1 25 | $9.4M | $2.6M | ||
| Q4 24 | $6.0M | $250.0K | ||
| Q3 24 | $8.2M | $6.4M | ||
| Q2 24 | $832.0K | $3.8M | ||
| Q1 24 | $3.6M | $4.5M |
| Q4 25 | $10.8M | $15.4M | ||
| Q3 25 | $10.4M | $18.2M | ||
| Q2 25 | $11.1M | $15.6M | ||
| Q1 25 | $13.4M | $18.0M | ||
| Q4 24 | $9.8M | $15.1M | ||
| Q3 24 | $13.0M | $18.8M | ||
| Q2 24 | $6.0M | $21.8M | ||
| Q1 24 | $8.0M | $24.8M |
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 | $-2.2M | $-2.7M |
| Free Cash FlowOCF − Capex | — | $-2.7M |
| FCF MarginFCF / Revenue | — | -190.3% |
| Capex IntensityCapex / Revenue | — | 0.5% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-10.4M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-2.2M | $-2.7M | ||
| Q3 25 | $-3.8M | $-2.6M | ||
| Q2 25 | $-2.2M | $-1.9M | ||
| Q1 25 | $-2.5M | $-3.1M | ||
| Q4 24 | $-2.8M | $-1.2M | ||
| Q3 24 | $-2.3M | $330.0K | ||
| Q2 24 | $-2.4M | $-3.5M | ||
| Q1 24 | $-2.3M | $-3.7M |
| Q4 25 | — | $-2.7M | ||
| Q3 25 | $-3.9M | $-2.7M | ||
| Q2 25 | — | $-1.9M | ||
| Q1 25 | — | $-3.1M | ||
| Q4 24 | $-2.8M | $-1.2M | ||
| Q3 24 | $-2.4M | — | ||
| Q2 24 | — | $-3.5M | ||
| Q1 24 | $-2.5M | $-3.7M |
| Q4 25 | — | -190.3% | ||
| Q3 25 | -335.5% | -181.1% | ||
| Q2 25 | — | -192.3% | ||
| Q1 25 | — | -401.4% | ||
| Q4 24 | -365.5% | -139.5% | ||
| Q3 24 | -275.9% | — | ||
| Q2 24 | — | -224.2% | ||
| Q1 24 | -341.7% | -253.3% |
| Q4 25 | — | 0.5% | ||
| Q3 25 | 9.5% | 5.7% | ||
| Q2 25 | — | 0.6% | ||
| Q1 25 | — | 0.3% | ||
| Q4 24 | 4.8% | 0.1% | ||
| Q3 24 | 11.7% | 0.0% | ||
| Q2 24 | 0.0% | 0.1% | ||
| Q1 24 | 16.6% | 0.9% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | -28.16× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.17× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | -31.83× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
