vs
Side-by-side financial comparison of ADAMAS TRUST, INC. (ADAM) and TSS, Inc. (TSSI). Click either name above to swap in a different company.
TSS, Inc. is the larger business by last-quarter revenue ($60.9M vs $43.2M, roughly 1.4× ADAMAS TRUST, INC.). ADAMAS TRUST, INC. runs the higher net margin — 124.0% vs 20.0%, a 104.0% gap on every dollar of revenue. On growth, ADAMAS TRUST, INC. posted the faster year-over-year revenue change (61.6% vs 21.8%). ADAMAS TRUST, INC. produced more free cash flow last quarter ($125.9M vs $15.8M). Over the past eight quarters, TSS, Inc.'s revenue compounded faster (95.8% CAGR vs 55.5%).
ADAM vs TSSI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $43.2M | $60.9M |
| Net Profit | $53.5M | $12.2M |
| Gross Margin | — | 17.6% |
| Operating Margin | — | 1.5% |
| Net Margin | 124.0% | 20.0% |
| Revenue YoY | 61.6% | 21.8% |
| Net Profit YoY | 270.5% | 535.7% |
| EPS (diluted) | $0.45 | $0.44 |
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 | $60.9M | ||
| Q3 25 | $36.6M | $41.9M | ||
| Q2 25 | $36.4M | $44.0M | ||
| Q1 25 | $33.1M | $99.0M | ||
| Q4 24 | $26.7M | $50.0M | ||
| Q3 24 | $20.2M | $70.1M | ||
| Q2 24 | $19.0M | $12.2M | ||
| Q1 24 | $17.9M | $15.9M |
| Q4 25 | $53.5M | $12.2M | ||
| Q3 25 | $44.8M | $-1.5M | ||
| Q2 25 | $8.5M | $1.5M | ||
| Q1 25 | $42.2M | $3.0M | ||
| Q4 24 | $-31.4M | $1.9M | ||
| Q3 24 | $42.8M | $2.6M | ||
| Q2 24 | $-15.6M | $1.4M | ||
| Q1 24 | $-57.9M | $15.0K |
| Q4 25 | — | 17.6% | ||
| Q3 25 | — | 11.1% | ||
| Q2 25 | — | 17.8% | ||
| Q1 25 | — | 9.3% | ||
| Q4 24 | — | 14.4% | ||
| Q3 24 | — | 11.3% | ||
| Q2 24 | — | 37.3% | ||
| Q1 24 | — | 17.1% |
| Q4 25 | — | 1.5% | ||
| Q3 25 | — | -2.2% | ||
| Q2 25 | 11.7% | 5.1% | ||
| Q1 25 | — | 4.2% | ||
| Q4 24 | -119.0% | 0.0% | ||
| Q3 24 | — | 5.4% | ||
| Q2 24 | -124.7% | 14.0% | ||
| Q1 24 | -448.8% | 1.6% |
| Q4 25 | 124.0% | 20.0% | ||
| Q3 25 | 122.5% | -3.6% | ||
| Q2 25 | 23.4% | 3.4% | ||
| Q1 25 | 127.4% | 3.0% | ||
| Q4 24 | -117.5% | 3.8% | ||
| Q3 24 | 211.7% | 3.8% | ||
| Q2 24 | -81.9% | 11.5% | ||
| Q1 24 | -324.1% | 0.1% |
| Q4 25 | $0.45 | $0.44 | ||
| Q3 25 | $0.36 | $-0.06 | ||
| Q2 25 | $-0.04 | $0.06 | ||
| Q1 25 | $0.33 | $0.12 | ||
| Q4 24 | $-0.46 | $0.08 | ||
| Q3 24 | $0.36 | $0.10 | ||
| Q2 24 | $-0.29 | $0.06 | ||
| Q1 24 | $-0.75 | $0.00 |
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 | $85.5M |
| Total DebtLower is stronger | $735.8M | — |
| Stockholders' EquityBook value | $1.4B | $76.6M |
| Total Assets | $12.6B | $184.9M |
| Debt / EquityLower = less leverage | 0.52× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $210.3M | $85.5M | ||
| Q3 25 | $185.3M | $70.7M | ||
| Q2 25 | $160.4M | — | ||
| Q1 25 | $177.1M | — | ||
| Q4 24 | $167.4M | $23.2M | ||
| Q3 24 | $195.1M | $46.4M | ||
| Q2 24 | $235.5M | $8.3M | ||
| Q1 24 | $226.9M | $14.4M |
| Q4 25 | $735.8M | — | ||
| Q3 25 | $766.6M | — | ||
| Q2 25 | $653.0M | — | ||
| Q1 25 | $654.4M | — | ||
| Q4 24 | $573.2M | — | ||
| Q3 24 | $699.4M | — | ||
| Q2 24 | $800.7M | — | ||
| Q1 24 | $1.0B | — |
| Q4 25 | $1.4B | $76.6M | ||
| Q3 25 | $1.4B | $63.4M | ||
| Q2 25 | $1.4B | $9.5M | ||
| Q1 25 | $1.4B | $9.4M | ||
| Q4 24 | $1.4B | $7.1M | ||
| Q3 24 | $1.4B | $7.7M | ||
| Q2 24 | $1.4B | $5.2M | ||
| Q1 24 | $1.5B | $3.7M |
| Q4 25 | $12.6B | $184.9M | ||
| Q3 25 | $12.4B | $165.4M | ||
| Q2 25 | $10.6B | $139.5M | ||
| Q1 25 | $10.0B | $113.5M | ||
| Q4 24 | $9.2B | $96.6M | ||
| Q3 24 | $8.9B | $67.3M | ||
| Q2 24 | $8.2B | $28.9M | ||
| Q1 24 | $7.4B | $26.8M |
| Q4 25 | 0.52× | — | ||
| Q3 25 | 0.55× | — | ||
| Q2 25 | 0.47× | — | ||
| Q1 25 | 0.47× | — | ||
| Q4 24 | 0.41× | — | ||
| Q3 24 | 0.48× | — | ||
| Q2 24 | 0.56× | — | ||
| Q1 24 | 0.67× | — |
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 | $16.3M |
| Free Cash FlowOCF − Capex | $125.9M | $15.8M |
| FCF MarginFCF / Revenue | 291.6% | 25.9% |
| Capex IntensityCapex / Revenue | 18.9% | 0.9% |
| Cash ConversionOCF / Net Profit | 2.50× | 1.34× |
| TTM Free Cash FlowTrailing 4 quarters | — | $2.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $134.0M | $16.3M | ||
| Q3 25 | $6.9M | $-18.4M | ||
| Q2 25 | $39.2M | $16.3M | ||
| Q1 25 | $25.8M | $20.6M | ||
| Q4 24 | $14.1M | $-21.6M | ||
| Q3 24 | $-922.0K | $38.6M | ||
| Q2 24 | $-993.0K | $-4.3M | ||
| Q1 24 | $-13.1M | $2.6M |
| Q4 25 | $125.9M | $15.8M | ||
| Q3 25 | — | $-24.9M | ||
| Q2 25 | — | $5.4M | ||
| Q1 25 | — | $5.8M | ||
| Q4 24 | $-10.6M | $-28.4M | ||
| Q3 24 | $-8.6M | $38.6M | ||
| Q2 24 | $-8.6M | $-6.0M | ||
| Q1 24 | $-19.1M | $2.6M |
| Q4 25 | 291.6% | 25.9% | ||
| Q3 25 | — | -59.3% | ||
| Q2 25 | — | 12.3% | ||
| Q1 25 | — | 5.8% | ||
| Q4 24 | -39.6% | -56.7% | ||
| Q3 24 | -42.3% | 55.1% | ||
| Q2 24 | -44.9% | -49.4% | ||
| Q1 24 | -107.0% | 16.4% |
| Q4 25 | 18.9% | 0.9% | ||
| Q3 25 | — | 15.3% | ||
| Q2 25 | — | 24.8% | ||
| Q1 25 | — | 15.0% | ||
| Q4 24 | 92.3% | 13.4% | ||
| Q3 24 | 37.7% | 0.1% | ||
| Q2 24 | 39.7% | 13.8% | ||
| Q1 24 | 33.5% | 0.2% |
| Q4 25 | 2.50× | 1.34× | ||
| Q3 25 | 0.15× | — | ||
| Q2 25 | 4.59× | 11.02× | ||
| Q1 25 | 0.61× | 6.93× | ||
| Q4 24 | — | -11.32× | ||
| Q3 24 | -0.02× | 14.60× | ||
| Q2 24 | — | -3.09× | ||
| Q1 24 | — | 176.40× |
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% |
TSSI
| Procurement Revenues Segment | $43.2M | 71% |
| System Integration Services Segment | $14.2M | 23% |
| Facilities Segment | $3.5M | 6% |
