vs
Side-by-side financial comparison of CARLSMED, INC. (CARL) and Maase Inc. (MAAS). Click either name above to swap in a different company.
CARLSMED, INC. is the larger business by last-quarter revenue ($13.1M vs $9.9M, roughly 1.3× Maase Inc.). CARLSMED, INC. produced more free cash flow last quarter ($-8.6M vs $-18.3M).
CARL vs MAAS — Head-to-Head
Income Statement — Q3 FY2025 vs Q2 FY2023
| Metric | | |
|---|---|---|
| Revenue | $13.1M | $9.9M |
| Net Profit | $-8.5M | — |
| Gross Margin | 75.9% | 78.7% |
| Operating Margin | -69.1% | -55.9% |
| Net Margin | -65.2% | — |
| Revenue YoY | — | — |
| Net Profit YoY | — | — |
| EPS (diluted) | $-0.40 | — |
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.
| Q3 25 | $13.1M | — | ||
| Q2 25 | $12.1M | — | ||
| Q4 22 | — | $9.9M |
| Q3 25 | $-8.5M | — | ||
| Q2 25 | $-6.8M | — | ||
| Q4 22 | — | — |
| Q3 25 | 75.9% | — | ||
| Q2 25 | 73.4% | — | ||
| Q4 22 | — | 78.7% |
| Q3 25 | -69.1% | — | ||
| Q2 25 | -53.8% | — | ||
| Q4 22 | — | -55.9% |
| Q3 25 | -65.2% | — | ||
| Q2 25 | -56.0% | — | ||
| Q4 22 | — | — |
| Q3 25 | $-0.40 | — | ||
| Q2 25 | $-1.47 | — | ||
| Q4 22 | — | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $115.4M | $10.9M |
| Total DebtLower is stronger | $15.4M | — |
| Stockholders' EquityBook value | $106.7M | $31.6M |
| Total Assets | $134.9M | $47.0M |
| Debt / EquityLower = less leverage | 0.14× | — |
8-quarter trend — quarters aligned by calendar period.
| Q3 25 | $115.4M | — | ||
| Q2 25 | $33.5M | — | ||
| Q4 22 | — | $10.9M |
| Q3 25 | $15.4M | — | ||
| Q2 25 | $15.4M | — | ||
| Q4 22 | — | — |
| Q3 25 | $106.7M | — | ||
| Q2 25 | $-83.1M | — | ||
| Q4 22 | — | $31.6M |
| Q3 25 | $134.9M | — | ||
| Q2 25 | $53.3M | — | ||
| Q4 22 | — | $47.0M |
| Q3 25 | 0.14× | — | ||
| Q2 25 | — | — | ||
| Q4 22 | — | — |
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 | $-8.5M | $-18.2M |
| Free Cash FlowOCF − Capex | $-8.6M | $-18.3M |
| FCF MarginFCF / Revenue | -65.9% | -184.4% |
| Capex IntensityCapex / Revenue | 1.2% | 1.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q3 25 | $-8.5M | — | ||
| Q2 25 | $-15.2M | — | ||
| Q4 22 | — | $-18.2M |
| Q3 25 | $-8.6M | — | ||
| Q2 25 | $-15.6M | — | ||
| Q4 22 | — | $-18.3M |
| Q3 25 | -65.9% | — | ||
| Q2 25 | -129.2% | — | ||
| Q4 22 | — | -184.4% |
| Q3 25 | 1.2% | — | ||
| Q2 25 | 3.4% | — | ||
| Q4 22 | — | 1.0% |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
CARL
Segment breakdown not available.
MAAS
| Wealth management | $7.8M | 78% |
| Insurance consulting | $1.0M | 10% |
| Other | $975.0K | 10% |
| Asset management | $168.0K | 2% |
