vs
Side-by-side financial comparison of Firefly Aerospace Inc. (FLY) and Maison Solutions Inc. (MSS). Click either name above to swap in a different company.
Firefly Aerospace Inc. is the larger business by last-quarter revenue ($30.8M vs $27.6M, roughly 1.1× Maison Solutions Inc.). Maison Solutions Inc. runs the higher net margin — -18.0% vs -433.5%, a 415.5% gap on every dollar of revenue. On growth, Firefly Aerospace Inc. posted the faster year-over-year revenue change (37.6% vs -10.9%).
Firefly Aerospace, Inc. (Firefly) is an American aerospace firm based in Cedar Park, Texas. Firefly develops small- and medium-lift launch vehicles for commercial launches to orbit. Firefly's stated purpose is to increase access to space, similar to other private spaceflight companies.
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.
FLY vs MSS — Head-to-Head
Income Statement — Q3 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $30.8M | $27.6M |
| Net Profit | $-133.4M | $-5.0M |
| Gross Margin | 27.6% | 23.4% |
| Operating Margin | -202.1% | -4.9% |
| Net Margin | -433.5% | -18.0% |
| Revenue YoY | 37.6% | -10.9% |
| Net Profit YoY | -227.1% | -1840.5% |
| EPS (diluted) | $-1.50 | $-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 | — | $27.6M | ||
| Q3 25 | $30.8M | $27.2M | ||
| Q2 25 | $15.5M | $34.4M | ||
| Q1 25 | — | $32.3M | ||
| Q4 24 | — | $29.4M | ||
| Q3 24 | $22.4M | $28.2M | ||
| Q2 24 | $21.1M | $16.9M | ||
| Q1 24 | — | $13.6M |
| Q4 25 | — | $-5.0M | ||
| Q3 25 | $-133.4M | $-1.5M | ||
| Q2 25 | $-63.8M | $-287.4K | ||
| Q1 25 | — | $1.0M | ||
| Q4 24 | — | $-256.0K | ||
| Q3 24 | $-40.8M | $700.9K | ||
| Q2 24 | $-53.5M | $-2.8M | ||
| Q1 24 | — | $-549.0K |
| Q4 25 | — | 23.4% | ||
| Q3 25 | 27.6% | 24.1% | ||
| Q2 25 | 25.7% | 9.5% | ||
| Q1 25 | — | 21.8% | ||
| Q4 24 | — | 26.9% | ||
| Q3 24 | 34.7% | 28.9% | ||
| Q2 24 | 14.0% | 13.0% | ||
| Q1 24 | — | 23.4% |
| Q4 25 | — | -4.9% | ||
| Q3 25 | -202.1% | 0.7% | ||
| Q2 25 | -349.5% | -15.9% | ||
| Q1 25 | — | 3.7% | ||
| Q4 24 | — | 3.2% | ||
| Q3 24 | -152.9% | 7.3% | ||
| Q2 24 | -232.1% | -14.4% | ||
| Q1 24 | — | -2.3% |
| Q4 25 | — | -18.0% | ||
| Q3 25 | -433.5% | -5.7% | ||
| Q2 25 | -410.2% | -0.8% | ||
| Q1 25 | — | 3.1% | ||
| Q4 24 | — | -0.9% | ||
| Q3 24 | -182.3% | 2.5% | ||
| Q2 24 | -253.7% | -16.4% | ||
| Q1 24 | — | -4.0% |
| Q4 25 | — | $-0.23 | ||
| Q3 25 | $-1.50 | $-0.08 | ||
| Q2 25 | $-5.78 | $-0.02 | ||
| Q1 25 | — | $0.06 | ||
| Q4 24 | — | $-0.01 | ||
| Q3 24 | $-3.57 | $0.04 | ||
| Q2 24 | $-4.60 | $-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 | $995.2M | — |
| Total DebtLower is stronger | — | $2.6M |
| Stockholders' EquityBook value | $948.8M | $11.6M |
| Total Assets | $1.3B | $75.4M |
| Debt / EquityLower = less leverage | — | 0.22× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | — | ||
| Q3 25 | $995.2M | $1.1M | ||
| Q2 25 | $205.3M | $775.4K | ||
| Q1 25 | — | $445.4K | ||
| Q4 24 | — | $355.7K | ||
| Q3 24 | $26.4M | $588.9K | ||
| Q2 24 | $21.9M | $2.1M | ||
| Q1 24 | — | $9.4M |
| Q4 25 | — | $2.6M | ||
| Q3 25 | — | $2.6M | ||
| Q2 25 | $136.1M | $2.6M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $2.5M | ||
| Q2 24 | — | $2.6M | ||
| Q1 24 | — | $2.6M |
| Q4 25 | — | $11.6M | ||
| Q3 25 | $948.8M | $10.1M | ||
| Q2 25 | $-918.0M | $11.7M | ||
| Q1 25 | — | $12.0M | ||
| Q4 24 | — | $10.9M | ||
| Q3 24 | $-665.5M | $11.2M | ||
| Q2 24 | $-620.0M | $10.5M | ||
| Q1 24 | — | $13.3M |
| Q4 25 | — | $75.4M | ||
| Q3 25 | $1.3B | $73.3M | ||
| Q2 25 | $466.8M | $77.4M | ||
| Q1 25 | — | $82.7M | ||
| Q4 24 | — | $82.7M | ||
| Q3 24 | — | $82.1M | ||
| Q2 24 | — | $82.4M | ||
| Q1 24 | — | $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 | $-53.0M | $-1.7M |
| Free Cash FlowOCF − Capex | $-62.0M | — |
| FCF MarginFCF / Revenue | -201.3% | — |
| Capex IntensityCapex / Revenue | 29.0% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $-1.7M | ||
| Q3 25 | $-53.0M | $1.1M | ||
| Q2 25 | — | $-1.6M | ||
| Q1 25 | — | $1.7M | ||
| Q4 24 | — | $1.1M | ||
| Q3 24 | — | $3.6M | ||
| Q2 24 | — | $-2.6M | ||
| Q1 24 | — | $-1.4M |
| Q4 25 | — | — | ||
| Q3 25 | $-62.0M | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | — | — | ||
| Q3 25 | -201.3% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | — | — | ||
| Q3 25 | 29.0% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 1.66× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 5.12× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FLY
| Spacecraft Solutions Revenue | $21.4M | 69% |
| Launch Revenue | $9.4M | 31% |
MSS
| Perishables | $14.4M | 52% |
| Nonperishables | $13.2M | 48% |
