vs
Side-by-side financial comparison of ADAMAS TRUST, INC. (ADAM) and Maison Solutions Inc. (MSS). Click either name above to swap in a different company.
ADAMAS TRUST, INC. is the larger business by last-quarter revenue ($43.2M vs $27.6M, roughly 1.6× Maison Solutions Inc.). ADAMAS TRUST, INC. runs the higher net margin — 124.0% vs -18.0%, a 142.0% gap on every dollar of revenue. On growth, ADAMAS TRUST, INC. posted the faster year-over-year revenue change (61.6% vs -10.9%). Over the past eight quarters, ADAMAS TRUST, INC.'s revenue compounded faster (55.5% CAGR vs 42.5%).
Maison Solutions Inc.MSSEarnings & Financial Report
Maison Solutions Inc. is a specialty home goods retail company that provides a diverse portfolio of stylish, affordably priced furniture, home decor items, and daily household products. Its primary market is the Guangdong-Hong Kong-Macao Greater Bay Area in China, serving mass consumers through both offline physical stores and online e-commerce channels.
ADAM vs MSS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $43.2M | $27.6M |
| Net Profit | $53.5M | $-5.0M |
| Gross Margin | — | 23.4% |
| Operating Margin | — | -4.9% |
| Net Margin | 124.0% | -18.0% |
| Revenue YoY | 61.6% | -10.9% |
| Net Profit YoY | 270.5% | -1840.5% |
| EPS (diluted) | $0.45 | $-0.23 |
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 | $43.2M | $27.6M | ||
| Q3 25 | $36.6M | $27.2M | ||
| Q2 25 | $36.4M | $34.4M | ||
| Q1 25 | $33.1M | $32.3M | ||
| Q4 24 | $26.7M | $29.4M | ||
| Q3 24 | $20.2M | $28.2M | ||
| Q2 24 | $19.0M | $16.9M | ||
| Q1 24 | $17.9M | $13.6M |
| Q4 25 | $53.5M | $-5.0M | ||
| Q3 25 | $44.8M | $-1.5M | ||
| Q2 25 | $8.5M | $-287.4K | ||
| Q1 25 | $42.2M | $1.0M | ||
| Q4 24 | $-31.4M | $-256.0K | ||
| Q3 24 | $42.8M | $700.9K | ||
| Q2 24 | $-15.6M | $-2.8M | ||
| Q1 24 | $-57.9M | $-549.0K |
| Q4 25 | — | 23.4% | ||
| Q3 25 | — | 24.1% | ||
| Q2 25 | — | 9.5% | ||
| Q1 25 | — | 21.8% | ||
| Q4 24 | — | 26.9% | ||
| Q3 24 | — | 28.9% | ||
| Q2 24 | — | 13.0% | ||
| Q1 24 | — | 23.4% |
| Q4 25 | — | -4.9% | ||
| Q3 25 | — | 0.7% | ||
| Q2 25 | 11.7% | -15.9% | ||
| Q1 25 | — | 3.7% | ||
| Q4 24 | -119.0% | 3.2% | ||
| Q3 24 | — | 7.3% | ||
| Q2 24 | -124.7% | -14.4% | ||
| Q1 24 | -448.8% | -2.3% |
| Q4 25 | 124.0% | -18.0% | ||
| Q3 25 | 122.5% | -5.7% | ||
| Q2 25 | 23.4% | -0.8% | ||
| Q1 25 | 127.4% | 3.1% | ||
| Q4 24 | -117.5% | -0.9% | ||
| Q3 24 | 211.7% | 2.5% | ||
| Q2 24 | -81.9% | -16.4% | ||
| Q1 24 | -324.1% | -4.0% |
| Q4 25 | $0.45 | $-0.23 | ||
| Q3 25 | $0.36 | $-0.08 | ||
| Q2 25 | $-0.04 | $-0.02 | ||
| Q1 25 | $0.33 | $0.06 | ||
| Q4 24 | $-0.46 | $-0.01 | ||
| Q3 24 | $0.36 | $0.04 | ||
| Q2 24 | $-0.29 | $-0.16 | ||
| Q1 24 | $-0.75 | $-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 | $210.3M | — |
| Total DebtLower is stronger | $735.8M | $2.6M |
| Stockholders' EquityBook value | $1.4B | $11.6M |
| Total Assets | $12.6B | $75.4M |
| Debt / EquityLower = less leverage | 0.52× | 0.22× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $210.3M | — | ||
| Q3 25 | $185.3M | $1.1M | ||
| Q2 25 | $160.4M | $775.4K | ||
| Q1 25 | $177.1M | $445.4K | ||
| Q4 24 | $167.4M | $355.7K | ||
| Q3 24 | $195.1M | $588.9K | ||
| Q2 24 | $235.5M | $2.1M | ||
| Q1 24 | $226.9M | $9.4M |
| Q4 25 | $735.8M | $2.6M | ||
| Q3 25 | $766.6M | $2.6M | ||
| Q2 25 | $653.0M | $2.6M | ||
| Q1 25 | $654.4M | — | ||
| Q4 24 | $573.2M | — | ||
| Q3 24 | $699.4M | $2.5M | ||
| Q2 24 | $800.7M | $2.6M | ||
| Q1 24 | $1.0B | $2.6M |
| Q4 25 | $1.4B | $11.6M | ||
| Q3 25 | $1.4B | $10.1M | ||
| Q2 25 | $1.4B | $11.7M | ||
| Q1 25 | $1.4B | $12.0M | ||
| Q4 24 | $1.4B | $10.9M | ||
| Q3 24 | $1.4B | $11.2M | ||
| Q2 24 | $1.4B | $10.5M | ||
| Q1 24 | $1.5B | $13.3M |
| Q4 25 | $12.6B | $75.4M | ||
| Q3 25 | $12.4B | $73.3M | ||
| Q2 25 | $10.6B | $77.4M | ||
| Q1 25 | $10.0B | $82.7M | ||
| Q4 24 | $9.2B | $82.7M | ||
| Q3 24 | $8.9B | $82.1M | ||
| Q2 24 | $8.2B | $82.4M | ||
| Q1 24 | $7.4B | $44.2M |
| Q4 25 | 0.52× | 0.22× | ||
| Q3 25 | 0.55× | 0.26× | ||
| Q2 25 | 0.47× | 0.22× | ||
| Q1 25 | 0.47× | — | ||
| Q4 24 | 0.41× | — | ||
| Q3 24 | 0.48× | 0.23× | ||
| Q2 24 | 0.56× | 0.24× | ||
| Q1 24 | 0.67× | 0.19× |
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 | $134.0M | $-1.7M |
| Free Cash FlowOCF − Capex | $125.9M | — |
| FCF MarginFCF / Revenue | 291.6% | — |
| Capex IntensityCapex / Revenue | 18.9% | — |
| Cash ConversionOCF / Net Profit | 2.50× | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $134.0M | $-1.7M | ||
| Q3 25 | $6.9M | $1.1M | ||
| Q2 25 | $39.2M | $-1.6M | ||
| Q1 25 | $25.8M | $1.7M | ||
| Q4 24 | $14.1M | $1.1M | ||
| Q3 24 | $-922.0K | $3.6M | ||
| Q2 24 | $-993.0K | $-2.6M | ||
| Q1 24 | $-13.1M | $-1.4M |
| Q4 25 | $125.9M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $-10.6M | — | ||
| Q3 24 | $-8.6M | — | ||
| Q2 24 | $-8.6M | — | ||
| Q1 24 | $-19.1M | — |
| Q4 25 | 291.6% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | -39.6% | — | ||
| Q3 24 | -42.3% | — | ||
| Q2 24 | -44.9% | — | ||
| Q1 24 | -107.0% | — |
| Q4 25 | 18.9% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 92.3% | — | ||
| Q3 24 | 37.7% | — | ||
| Q2 24 | 39.7% | — | ||
| Q1 24 | 33.5% | — |
| Q4 25 | 2.50× | — | ||
| Q3 25 | 0.15× | — | ||
| Q2 25 | 4.59× | — | ||
| Q1 25 | 0.61× | 1.66× | ||
| Q4 24 | — | — | ||
| Q3 24 | -0.02× | 5.12× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ADAM
| Other | $19.6M | 45% |
| Constructive Loans LLC | $14.4M | 33% |
| Multifamily | $9.1M | 21% |
MSS
| Perishables | $14.4M | 52% |
| Nonperishables | $13.2M | 48% |
