vs
Side-by-side financial comparison of Beam Global (BEEM) and TON Strategy Co (TONX). Click either name above to swap in a different company.
Beam Global is the larger business by last-quarter revenue ($9.0M vs $5.7M, roughly 1.6× TON Strategy Co). Beam Global runs the higher net margin — -25.8% vs -3968.6%, a 3942.8% gap on every dollar of revenue. On growth, TON Strategy Co posted the faster year-over-year revenue change (694.2% vs 6.7%). Beam Global produced more free cash flow last quarter ($-3.8M vs $-8.0M). Over the past eight quarters, TON Strategy Co's revenue compounded faster (46.1% CAGR vs -21.2%).
Suntory Global Spirits Inc., formerly known as Beam Suntory, Inc., and before that as Beam, Inc., is an American beverage company that is a subsidiary of Suntory Holdings, a Japanese multinational beverage conglomerate. The company produces alcoholic beverages.
BEEM vs TONX — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $9.0M | $5.7M |
| Net Profit | $-2.3M | $-227.9M |
| Gross Margin | 17.8% | 64.3% |
| Operating Margin | -29.3% | -159.2% |
| Net Margin | -25.8% | -3968.6% |
| Revenue YoY | 6.7% | 694.2% |
| Net Profit YoY | 49.6% | -7047.9% |
| EPS (diluted) | — | $-3.89 |
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 | $9.0M | $5.7M | ||
| Q3 25 | $5.8M | $3.6M | ||
| Q2 25 | $7.1M | $2.1M | ||
| Q1 25 | $6.3M | $1.3M | ||
| Q4 24 | $8.5M | $723.0K | ||
| Q3 24 | $11.5M | — | ||
| Q2 24 | $14.8M | — | ||
| Q1 24 | $14.6M | — |
| Q4 25 | $-2.3M | $-227.9M | ||
| Q3 25 | $-4.9M | $84.3M | ||
| Q2 25 | $-4.3M | $-2.4M | ||
| Q1 25 | $-15.5M | $-2.6M | ||
| Q4 24 | $-4.6M | $-3.2M | ||
| Q3 24 | $1.3M | — | ||
| Q2 24 | $-4.9M | — | ||
| Q1 24 | $-3.0M | — |
| Q4 25 | 17.8% | 64.3% | ||
| Q3 25 | -0.5% | 75.4% | ||
| Q2 25 | 20.3% | 71.2% | ||
| Q1 25 | 7.9% | 73.4% | ||
| Q4 24 | 26.3% | 81.5% | ||
| Q3 24 | 10.7% | — | ||
| Q2 24 | 15.9% | — | ||
| Q1 24 | 10.2% | — |
| Q4 25 | -29.3% | -159.2% | ||
| Q3 25 | -84.2% | -601.5% | ||
| Q2 25 | -63.1% | -138.2% | ||
| Q1 25 | -245.8% | -203.8% | ||
| Q4 24 | -60.1% | -513.1% | ||
| Q3 24 | 11.2% | — | ||
| Q2 24 | -32.3% | — | ||
| Q1 24 | -20.9% | — |
| Q4 25 | -25.8% | -3968.6% | ||
| Q3 25 | -84.1% | 2336.8% | ||
| Q2 25 | -60.5% | -111.9% | ||
| Q1 25 | -245.5% | -196.5% | ||
| Q4 24 | -54.5% | -440.9% | ||
| Q3 24 | 11.3% | — | ||
| Q2 24 | -33.2% | — | ||
| Q1 24 | -20.9% | — |
| Q4 25 | — | $-3.89 | ||
| Q3 25 | $-0.28 | $2.23 | ||
| Q2 25 | $-0.28 | $-1.79 | ||
| Q1 25 | $-1.04 | $-2.51 | ||
| Q4 24 | $-0.31 | $10.41 | ||
| Q3 24 | $0.09 | — | ||
| Q2 24 | $-0.34 | — | ||
| Q1 24 | $-0.21 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $969.0K | $39.5M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $24.8M | $406.5M |
| Total Assets | $42.7M | $411.2M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $969.0K | $39.5M | ||
| Q3 25 | $3.3M | $53.9M | ||
| Q2 25 | — | $10.4M | ||
| Q1 25 | — | $12.2M | ||
| Q4 24 | $4.6M | $12.5M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $24.8M | $406.5M | ||
| Q3 25 | $26.5M | $639.1M | ||
| Q2 25 | $26.9M | $19.4M | ||
| Q1 25 | $26.7M | $14.6M | ||
| Q4 24 | $41.3M | $16.2M | ||
| Q3 24 | $46.4M | — | ||
| Q2 24 | $43.4M | — | ||
| Q1 24 | $46.9M | — |
| Q4 25 | $42.7M | $411.2M | ||
| Q3 25 | $44.6M | $661.9M | ||
| Q2 25 | $46.7M | $23.7M | ||
| Q1 25 | $46.8M | $18.4M | ||
| Q4 24 | $61.5M | $20.6M | ||
| Q3 24 | $67.3M | — | ||
| Q2 24 | $71.9M | — | ||
| Q1 24 | $75.7M | — |
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 | $-3.8M | $-8.0M |
| Free Cash FlowOCF − Capex | $-3.8M | $-8.0M |
| FCF MarginFCF / Revenue | -42.3% | -139.3% |
| Capex IntensityCapex / Revenue | 0.6% | 0.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-11.8M | $-20.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-3.8M | $-8.0M | ||
| Q3 25 | $-4.6M | $-9.4M | ||
| Q2 25 | $-318.0K | $-2.3M | ||
| Q1 25 | $-1.8M | $-1.1M | ||
| Q4 24 | $859.0K | $-1.9M | ||
| Q3 24 | $-3.0M | — | ||
| Q2 24 | $2.9M | — | ||
| Q1 24 | $-3.0M | — |
| Q4 25 | $-3.8M | $-8.0M | ||
| Q3 25 | $-5.1M | $-9.4M | ||
| Q2 25 | $-1.1M | $-2.3M | ||
| Q1 25 | $-1.8M | $-1.1M | ||
| Q4 24 | $462.0K | $-2.0M | ||
| Q3 24 | $-3.1M | — | ||
| Q2 24 | $2.8M | — | ||
| Q1 24 | $-3.1M | — |
| Q4 25 | -42.3% | -139.3% | ||
| Q3 25 | -87.9% | -261.4% | ||
| Q2 25 | -15.2% | -107.8% | ||
| Q1 25 | -28.7% | -87.0% | ||
| Q4 24 | 5.4% | -279.9% | ||
| Q3 24 | -27.4% | — | ||
| Q2 24 | 18.9% | — | ||
| Q1 24 | -21.5% | — |
| Q4 25 | 0.6% | 0.1% | ||
| Q3 25 | 7.8% | 0.4% | ||
| Q2 25 | 10.7% | 0.1% | ||
| Q1 25 | 0.9% | 5.1% | ||
| Q4 24 | 4.7% | 22.1% | ||
| Q3 24 | 1.7% | — | ||
| Q2 24 | 0.9% | — | ||
| Q1 24 | 0.7% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | -0.11× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -2.28× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BEEM
| Products | $7.0M | 77% |
| Other | $2.0M | 23% |
TONX
| Market Live | $4.8M | 83% |
| Other | $960.0K | 17% |
