vs
Side-by-side financial comparison of First Foundation Inc. (FFWM) and SBC Medical Group Holdings Inc (SBC). Click either name above to swap in a different company.
First Foundation Inc. is the larger business by last-quarter revenue ($48.4M vs $39.6M, roughly 1.2× SBC Medical Group Holdings Inc). SBC Medical Group Holdings Inc runs the higher net margin — 35.9% vs -97.9%, a 133.8% gap on every dollar of revenue. On growth, First Foundation Inc. posted the faster year-over-year revenue change (421.7% vs -10.9%). SBC Medical Group Holdings Inc produced more free cash flow last quarter ($51.2M vs $-35.2M). Over the past eight quarters, First Foundation Inc.'s revenue compounded faster (-2.7% CAGR vs -15.0%).
John B. Lacson Colleges Foundation (Bacolod), Inc. is a private maritime college in Bacolod, Negros Occidental, Philippines.
SBC Medical Group Holdings Inc. is a leading Japan-headquartered healthcare provider primarily focused on aesthetic medicine, dermatology, and anti-aging wellness services. It operates an extensive network of clinics across Japan, catering to both domestic patients and international medical tourists, with core offerings including cosmetic surgery and non-invasive skincare treatments.
FFWM vs SBC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $48.4M | $39.6M |
| Net Profit | $-8.0M | $14.2M |
| Gross Margin | — | 73.1% |
| Operating Margin | -97.5% | 32.5% |
| Net Margin | -97.9% | 35.9% |
| Revenue YoY | 421.7% | -10.9% |
| Net Profit YoY | 43.0% | 117.2% |
| EPS (diluted) | $-0.09 | $0.15 |
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 | $39.6M | ||
| Q3 25 | $63.6M | $43.4M | ||
| Q2 25 | $51.4M | $43.4M | ||
| Q1 25 | $71.4M | $47.3M | ||
| Q4 24 | $9.3M | $44.4M | ||
| Q3 24 | $9.2M | $53.1M | ||
| Q2 24 | $57.5M | $53.1M | ||
| Q1 24 | $51.1M | $54.8M |
| Q4 25 | $-8.0M | $14.2M | ||
| Q3 25 | $-146.3M | $12.8M | ||
| Q2 25 | $-7.7M | $2.5M | ||
| Q1 25 | $6.9M | $21.5M | ||
| Q4 24 | $-14.1M | $6.5M | ||
| Q3 24 | $-82.2M | $2.8M | ||
| Q2 24 | $3.1M | $18.5M | ||
| Q1 24 | $793.0K | $18.8M |
| Q4 25 | — | 73.1% | ||
| Q3 25 | — | 70.6% | ||
| Q2 25 | — | 69.2% | ||
| Q1 25 | — | 79.7% | ||
| Q4 24 | — | 76.3% | ||
| Q3 24 | — | 81.5% | ||
| Q2 24 | — | 74.2% | ||
| Q1 24 | — | 72.1% |
| Q4 25 | -97.5% | 32.5% | ||
| Q3 25 | -92.7% | 36.6% | ||
| Q2 25 | -21.1% | 33.6% | ||
| Q1 25 | 8.8% | 51.1% | ||
| Q4 24 | -247.7% | 10.6% | ||
| Q3 24 | -1276.7% | 26.1% | ||
| Q2 24 | 4.6% | 51.4% | ||
| Q1 24 | -0.2% | 44.6% |
| Q4 25 | -97.9% | 35.9% | ||
| Q3 25 | -230.1% | 29.6% | ||
| Q2 25 | -15.0% | 5.7% | ||
| Q1 25 | 9.7% | 45.4% | ||
| Q4 24 | -152.2% | 14.7% | ||
| Q3 24 | -896.9% | 5.3% | ||
| Q2 24 | 5.4% | 34.8% | ||
| Q1 24 | 1.6% | 34.2% |
| Q4 25 | $-0.09 | $0.15 | ||
| Q3 25 | $-1.78 | $0.12 | ||
| Q2 25 | $-0.09 | $0.02 | ||
| Q1 25 | $0.08 | $0.21 | ||
| Q4 24 | $-0.24 | $0.05 | ||
| Q3 24 | $-1.23 | $0.03 | ||
| Q2 24 | $0.05 | $0.20 | ||
| Q1 24 | $0.01 | $0.20 |
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 | $164.1M |
| Total DebtLower is stronger | — | $42.8M |
| Stockholders' EquityBook value | $912.6M | $248.3M |
| Total Assets | $11.9B | $380.4M |
| Debt / EquityLower = less leverage | — | 0.17× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.6B | $164.1M | ||
| Q3 25 | $1.7B | $127.4M | ||
| Q2 25 | $1.1B | $152.7M | ||
| Q1 25 | $1.0B | $132.1M | ||
| Q4 24 | $1.0B | $125.0M | ||
| Q3 24 | $1.1B | $137.4M | ||
| Q2 24 | $1.4B | — | ||
| Q1 24 | $1.6B | — |
| Q4 25 | — | $42.8M | ||
| Q3 25 | — | $21.1M | ||
| Q2 25 | — | $7.1M | ||
| Q1 25 | — | $6.9M | ||
| Q4 24 | — | $6.6M | ||
| Q3 24 | — | $823.2K | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $912.6M | $248.3M | ||
| Q3 25 | $917.9M | $248.0M | ||
| Q2 25 | $1.1B | $244.6M | ||
| Q1 25 | $1.1B | $226.4M | ||
| Q4 24 | $1.1B | $195.1M | ||
| Q3 24 | $1.1B | $205.0M | ||
| Q2 24 | $933.2M | $8.8M | ||
| Q1 24 | $928.7M | $9.0M |
| Q4 25 | $11.9B | $380.4M | ||
| Q3 25 | $11.9B | $321.4M | ||
| Q2 25 | $11.6B | $315.3M | ||
| Q1 25 | $12.6B | $284.6M | ||
| Q4 24 | $12.6B | $266.1M | ||
| Q3 24 | $13.4B | $296.5M | ||
| Q2 24 | $13.7B | $19.5M | ||
| Q1 24 | $13.6B | $19.8M |
| Q4 25 | — | 0.17× | ||
| Q3 25 | — | 0.09× | ||
| Q2 25 | — | 0.03× | ||
| Q1 25 | — | 0.03× | ||
| Q4 24 | — | 0.03× | ||
| Q3 24 | — | 0.00× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $52.0M |
| Free Cash FlowOCF − Capex | $-35.2M | $51.2M |
| FCF MarginFCF / Revenue | -72.8% | 129.3% |
| Capex IntensityCapex / Revenue | 6.9% | 2.0% |
| Cash ConversionOCF / Net Profit | — | 3.66× |
| TTM Free Cash FlowTrailing 4 quarters | $-45.9M | $23.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-31.9M | $52.0M | ||
| Q3 25 | $9.2M | $-20.9M | ||
| Q2 25 | $-16.3M | $-8.3M | ||
| Q1 25 | $-552.0K | $1.9M | ||
| Q4 24 | $-8.7M | $-7.3M | ||
| Q3 24 | $14.2M | $5.0M | ||
| Q2 24 | $-9.1M | $19.2M | ||
| Q1 24 | $7.2M | $3.7M |
| Q4 25 | $-35.2M | $51.2M | ||
| Q3 25 | $8.6M | $-20.9M | ||
| Q2 25 | $-16.7M | $-8.6M | ||
| Q1 25 | $-2.5M | $1.7M | ||
| Q4 24 | $-11.4M | $-7.9M | ||
| Q3 24 | $13.4M | $4.6M | ||
| Q2 24 | $-9.4M | $18.3M | ||
| Q1 24 | $5.9M | $3.0M |
| Q4 25 | -72.8% | 129.3% | ||
| Q3 25 | 13.5% | -48.3% | ||
| Q2 25 | -32.4% | -19.9% | ||
| Q1 25 | -3.5% | 3.5% | ||
| Q4 24 | -123.5% | -17.8% | ||
| Q3 24 | 146.2% | 8.7% | ||
| Q2 24 | -16.3% | 34.5% | ||
| Q1 24 | 11.6% | 5.4% |
| Q4 25 | 6.9% | 2.0% | ||
| Q3 25 | 1.0% | 0.1% | ||
| Q2 25 | 0.8% | 0.7% | ||
| Q1 25 | 2.8% | 0.5% | ||
| Q4 24 | 29.4% | 1.3% | ||
| Q3 24 | 9.0% | 0.8% | ||
| Q2 24 | 0.4% | 1.6% | ||
| Q1 24 | 2.5% | 1.3% |
| Q4 25 | — | 3.66× | ||
| Q3 25 | — | -1.63× | ||
| Q2 25 | — | -3.39× | ||
| Q1 25 | -0.08× | 0.09× | ||
| Q4 24 | — | -1.12× | ||
| Q3 24 | — | 1.77× | ||
| Q2 24 | -2.96× | 1.04× | ||
| Q1 24 | 9.09× | 0.20× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FFWM
Segment breakdown not available.
SBC
| Franchising | $10.3M | 26% |
| Medical Corporation Shobikai | $8.1M | 21% |
| Medical Corporation Nasukai | $7.2M | 18% |
| Management Services | $6.3M | 16% |
| Rental Services | $4.3M | 11% |
| Medical Corporation Association Furinkai | $3.0M | 8% |
| Japan Medical And Beauty Inc | $656.5K | 2% |
