vs
Side-by-side financial comparison of First Foundation Inc. (FFWM) and Maison Solutions Inc. (MSS). Click either name above to swap in a different company.
First Foundation Inc. is the larger business by last-quarter revenue ($48.4M vs $27.6M, roughly 1.8× Maison Solutions Inc.). Maison Solutions Inc. runs the higher net margin — -18.0% vs -97.9%, a 79.9% gap on every dollar of revenue. On growth, First Foundation Inc. posted the faster year-over-year revenue change (421.7% vs -10.9%). Over the past eight quarters, Maison Solutions Inc.'s revenue compounded faster (42.5% CAGR vs -2.7%).
John B. Lacson Colleges Foundation (Bacolod), Inc. is a private maritime college in Bacolod, Negros Occidental, Philippines.
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.
FFWM vs MSS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $48.4M | $27.6M |
| Net Profit | $-8.0M | $-5.0M |
| Gross Margin | — | 23.4% |
| Operating Margin | -97.5% | -4.9% |
| Net Margin | -97.9% | -18.0% |
| Revenue YoY | 421.7% | -10.9% |
| Net Profit YoY | 43.0% | -1840.5% |
| EPS (diluted) | $-0.09 | $-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 | $48.4M | $27.6M | ||
| Q3 25 | $63.6M | $27.2M | ||
| Q2 25 | $51.4M | $34.4M | ||
| Q1 25 | $71.4M | $32.3M | ||
| Q4 24 | $9.3M | $29.4M | ||
| Q3 24 | $9.2M | $28.2M | ||
| Q2 24 | $57.5M | $16.9M | ||
| Q1 24 | $51.1M | $13.6M |
| Q4 25 | $-8.0M | $-5.0M | ||
| Q3 25 | $-146.3M | $-1.5M | ||
| Q2 25 | $-7.7M | $-287.4K | ||
| Q1 25 | $6.9M | $1.0M | ||
| Q4 24 | $-14.1M | $-256.0K | ||
| Q3 24 | $-82.2M | $700.9K | ||
| Q2 24 | $3.1M | $-2.8M | ||
| Q1 24 | $793.0K | $-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 | -97.5% | -4.9% | ||
| Q3 25 | -92.7% | 0.7% | ||
| Q2 25 | -21.1% | -15.9% | ||
| Q1 25 | 8.8% | 3.7% | ||
| Q4 24 | -247.7% | 3.2% | ||
| Q3 24 | -1276.7% | 7.3% | ||
| Q2 24 | 4.6% | -14.4% | ||
| Q1 24 | -0.2% | -2.3% |
| Q4 25 | -97.9% | -18.0% | ||
| Q3 25 | -230.1% | -5.7% | ||
| Q2 25 | -15.0% | -0.8% | ||
| Q1 25 | 9.7% | 3.1% | ||
| Q4 24 | -152.2% | -0.9% | ||
| Q3 24 | -896.9% | 2.5% | ||
| Q2 24 | 5.4% | -16.4% | ||
| Q1 24 | 1.6% | -4.0% |
| Q4 25 | $-0.09 | $-0.23 | ||
| Q3 25 | $-1.78 | $-0.08 | ||
| Q2 25 | $-0.09 | $-0.02 | ||
| Q1 25 | $0.08 | $0.06 | ||
| Q4 24 | $-0.24 | $-0.01 | ||
| Q3 24 | $-1.23 | $0.04 | ||
| Q2 24 | $0.05 | $-0.16 | ||
| Q1 24 | $0.01 | $-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 | $1.6B | — |
| Total DebtLower is stronger | — | $2.6M |
| Stockholders' EquityBook value | $912.6M | $11.6M |
| Total Assets | $11.9B | $75.4M |
| Debt / EquityLower = less leverage | — | 0.22× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.6B | — | ||
| Q3 25 | $1.7B | $1.1M | ||
| Q2 25 | $1.1B | $775.4K | ||
| Q1 25 | $1.0B | $445.4K | ||
| Q4 24 | $1.0B | $355.7K | ||
| Q3 24 | $1.1B | $588.9K | ||
| Q2 24 | $1.4B | $2.1M | ||
| Q1 24 | $1.6B | $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 | $912.6M | $11.6M | ||
| Q3 25 | $917.9M | $10.1M | ||
| Q2 25 | $1.1B | $11.7M | ||
| Q1 25 | $1.1B | $12.0M | ||
| Q4 24 | $1.1B | $10.9M | ||
| Q3 24 | $1.1B | $11.2M | ||
| Q2 24 | $933.2M | $10.5M | ||
| Q1 24 | $928.7M | $13.3M |
| Q4 25 | $11.9B | $75.4M | ||
| Q3 25 | $11.9B | $73.3M | ||
| Q2 25 | $11.6B | $77.4M | ||
| Q1 25 | $12.6B | $82.7M | ||
| Q4 24 | $12.6B | $82.7M | ||
| Q3 24 | $13.4B | $82.1M | ||
| Q2 24 | $13.7B | $82.4M | ||
| Q1 24 | $13.6B | $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 | $-31.9M | $-1.7M |
| Free Cash FlowOCF − Capex | $-35.2M | — |
| FCF MarginFCF / Revenue | -72.8% | — |
| Capex IntensityCapex / Revenue | 6.9% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-45.9M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-31.9M | $-1.7M | ||
| Q3 25 | $9.2M | $1.1M | ||
| Q2 25 | $-16.3M | $-1.6M | ||
| Q1 25 | $-552.0K | $1.7M | ||
| Q4 24 | $-8.7M | $1.1M | ||
| Q3 24 | $14.2M | $3.6M | ||
| Q2 24 | $-9.1M | $-2.6M | ||
| Q1 24 | $7.2M | $-1.4M |
| Q4 25 | $-35.2M | — | ||
| Q3 25 | $8.6M | — | ||
| Q2 25 | $-16.7M | — | ||
| Q1 25 | $-2.5M | — | ||
| Q4 24 | $-11.4M | — | ||
| Q3 24 | $13.4M | — | ||
| Q2 24 | $-9.4M | — | ||
| Q1 24 | $5.9M | — |
| Q4 25 | -72.8% | — | ||
| Q3 25 | 13.5% | — | ||
| Q2 25 | -32.4% | — | ||
| Q1 25 | -3.5% | — | ||
| Q4 24 | -123.5% | — | ||
| Q3 24 | 146.2% | — | ||
| Q2 24 | -16.3% | — | ||
| Q1 24 | 11.6% | — |
| Q4 25 | 6.9% | — | ||
| Q3 25 | 1.0% | — | ||
| Q2 25 | 0.8% | — | ||
| Q1 25 | 2.8% | — | ||
| Q4 24 | 29.4% | — | ||
| Q3 24 | 9.0% | — | ||
| Q2 24 | 0.4% | — | ||
| Q1 24 | 2.5% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | -0.08× | 1.66× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 5.12× | ||
| Q2 24 | -2.96× | — | ||
| Q1 24 | 9.09× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FFWM
Segment breakdown not available.
MSS
| Perishables | $14.4M | 52% |
| Nonperishables | $13.2M | 48% |
