vs
Side-by-side financial comparison of AVALON HOLDINGS CORP (AWX) and Maison Solutions Inc. (MSS). Click either name above to swap in a different company.
Maison Solutions Inc. is the larger business by last-quarter revenue ($27.6M vs $21.5M, roughly 1.3× AVALON HOLDINGS CORP). AVALON HOLDINGS CORP runs the higher net margin — -1.7% vs -18.0%, a 16.3% gap on every dollar of revenue. On growth, AVALON HOLDINGS CORP posted the faster year-over-year revenue change (21.7% vs -10.9%). Over the past eight quarters, Maison Solutions Inc.'s revenue compounded faster (42.5% CAGR vs 6.7%).
Avalon Hill Games Inc. is a game company that publishes wargames and strategic board games. It has also published miniature wargaming rules, role-playing games and sports simulations. It is a subsidiary of Hasbro, and operates under the company's "Hasbro Gaming" division.
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.
AWX vs MSS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $21.5M | $27.6M |
| Net Profit | $-356.0K | $-5.0M |
| Gross Margin | 17.1% | 23.4% |
| Operating Margin | 0.4% | -4.9% |
| Net Margin | -1.7% | -18.0% |
| Revenue YoY | 21.7% | -10.9% |
| Net Profit YoY | 28.4% | -1840.5% |
| EPS (diluted) | — | $-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 | $21.5M | $27.6M | ||
| Q3 25 | $25.7M | $27.2M | ||
| Q2 25 | $20.3M | $34.4M | ||
| Q1 25 | $16.1M | $32.3M | ||
| Q4 24 | $17.6M | $29.4M | ||
| Q3 24 | $24.2M | $28.2M | ||
| Q2 24 | $23.1M | $16.9M | ||
| Q1 24 | $18.9M | $13.6M |
| Q4 25 | $-356.0K | $-5.0M | ||
| Q3 25 | $1.9M | $-1.5M | ||
| Q2 25 | $274.0K | $-287.4K | ||
| Q1 25 | $-1.5M | $1.0M | ||
| Q4 24 | $-497.0K | $-256.0K | ||
| Q3 24 | $1.8M | $700.9K | ||
| Q2 24 | $954.0K | $-2.8M | ||
| Q1 24 | $-979.0K | $-549.0K |
| Q4 25 | 17.1% | 23.4% | ||
| Q3 25 | 23.7% | 24.1% | ||
| Q2 25 | 20.6% | 9.5% | ||
| Q1 25 | 14.8% | 21.8% | ||
| Q4 24 | 17.5% | 26.9% | ||
| Q3 24 | 24.6% | 28.9% | ||
| Q2 24 | 22.1% | 13.0% | ||
| Q1 24 | 16.2% | 23.4% |
| Q4 25 | 0.4% | -4.9% | ||
| Q3 25 | 9.1% | 0.7% | ||
| Q2 25 | 3.7% | -15.9% | ||
| Q1 25 | -7.2% | 3.7% | ||
| Q4 24 | -0.8% | 3.2% | ||
| Q3 24 | 9.4% | 7.3% | ||
| Q2 24 | 6.3% | -14.4% | ||
| Q1 24 | -2.7% | -2.3% |
| Q4 25 | -1.7% | -18.0% | ||
| Q3 25 | 7.4% | -5.7% | ||
| Q2 25 | 1.4% | -0.8% | ||
| Q1 25 | -9.3% | 3.1% | ||
| Q4 24 | -2.8% | -0.9% | ||
| Q3 24 | 7.6% | 2.5% | ||
| Q2 24 | 4.1% | -16.4% | ||
| Q1 24 | -5.2% | -4.0% |
| Q4 25 | — | $-0.23 | ||
| Q3 25 | — | $-0.08 | ||
| Q2 25 | — | $-0.02 | ||
| Q1 25 | — | $0.06 | ||
| Q4 24 | — | $-0.01 | ||
| Q3 24 | — | $0.04 | ||
| Q2 24 | — | $-0.16 | ||
| 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 | $4.1M | — |
| Total DebtLower is stronger | — | $2.6M |
| Stockholders' EquityBook value | $38.4M | $11.6M |
| Total Assets | $87.4M | $75.4M |
| Debt / EquityLower = less leverage | — | 0.22× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $4.1M | — | ||
| Q3 25 | $4.6M | $1.1M | ||
| Q2 25 | $3.7M | $775.4K | ||
| Q1 25 | $1.3M | $445.4K | ||
| Q4 24 | $2.8M | $355.7K | ||
| Q3 24 | $3.9M | $588.9K | ||
| Q2 24 | $3.8M | $2.1M | ||
| Q1 24 | $1.2M | $9.4M |
| Q4 25 | — | $2.6M | ||
| Q3 25 | — | $2.6M | ||
| Q2 25 | — | $2.6M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $2.5M | ||
| Q2 24 | — | $2.6M | ||
| Q1 24 | — | $2.6M |
| Q4 25 | $38.4M | $11.6M | ||
| Q3 25 | $38.7M | $10.1M | ||
| Q2 25 | $36.8M | $11.7M | ||
| Q1 25 | $36.5M | $12.0M | ||
| Q4 24 | $38.0M | $10.9M | ||
| Q3 24 | $38.5M | $11.2M | ||
| Q2 24 | $36.7M | $10.5M | ||
| Q1 24 | $35.7M | $13.3M |
| Q4 25 | $87.4M | $75.4M | ||
| Q3 25 | $90.7M | $73.3M | ||
| Q2 25 | $88.1M | $77.4M | ||
| Q1 25 | $87.6M | $82.7M | ||
| Q4 24 | $86.2M | $82.7M | ||
| Q3 24 | $89.1M | $82.1M | ||
| Q2 24 | $91.7M | $82.4M | ||
| Q1 24 | $90.6M | $44.2M |
| Q4 25 | — | 0.22× | ||
| Q3 25 | — | 0.26× | ||
| Q2 25 | — | 0.22× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.23× | ||
| Q2 24 | — | 0.24× | ||
| Q1 24 | — | 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 | $278.0K | $-1.7M |
| Free Cash FlowOCF − Capex | $-166.0K | — |
| FCF MarginFCF / Revenue | -0.8% | — |
| Capex IntensityCapex / Revenue | 2.1% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $2.1M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $278.0K | $-1.7M | ||
| Q3 25 | $1.5M | $1.1M | ||
| Q2 25 | $3.0M | $-1.6M | ||
| Q1 25 | $-982.0K | $1.7M | ||
| Q4 24 | $-579.0K | $1.1M | ||
| Q3 24 | $342.0K | $3.6M | ||
| Q2 24 | $3.2M | $-2.6M | ||
| Q1 24 | $411.0K | $-1.4M |
| Q4 25 | $-166.0K | — | ||
| Q3 25 | $852.0K | — | ||
| Q2 25 | $2.7M | — | ||
| Q1 25 | $-1.4M | — | ||
| Q4 24 | $-1.1M | — | ||
| Q3 24 | $-660.0K | — | ||
| Q2 24 | $2.9M | — | ||
| Q1 24 | $56.0K | — |
| Q4 25 | -0.8% | — | ||
| Q3 25 | 3.3% | — | ||
| Q2 25 | 13.5% | — | ||
| Q1 25 | -8.5% | — | ||
| Q4 24 | -6.4% | — | ||
| Q3 24 | -2.7% | — | ||
| Q2 24 | 12.4% | — | ||
| Q1 24 | 0.3% | — |
| Q4 25 | 2.1% | — | ||
| Q3 25 | 2.3% | — | ||
| Q2 25 | 1.4% | — | ||
| Q1 25 | 2.4% | — | ||
| Q4 24 | 3.1% | — | ||
| Q3 24 | 4.1% | — | ||
| Q2 24 | 1.5% | — | ||
| Q1 24 | 1.9% | — |
| Q4 25 | — | — | ||
| Q3 25 | 0.76× | — | ||
| Q2 25 | 11.07× | — | ||
| Q1 25 | — | 1.66× | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.19× | 5.12× | ||
| Q2 24 | 3.35× | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
AWX
Segment breakdown not available.
MSS
| Perishables | $14.4M | 52% |
| Nonperishables | $13.2M | 48% |
