vs
Side-by-side financial comparison of FIRST UNITED CORP (FUNC) and Medirom Healthcare Technologies Inc. (MRM). Click either name above to swap in a different company.
FIRST UNITED CORP is the larger business by last-quarter revenue ($23.2M vs $21.1M, roughly 1.1× Medirom Healthcare Technologies Inc.). FIRST UNITED CORP runs the higher net margin — 24.9% vs -21.3%, a 46.2% gap on every dollar of revenue. FIRST UNITED CORP produced more free cash flow last quarter ($15.4M vs $-2.4K).
United Breweries Holdings Limited (UBHL), also called UB Group, is the Indian subsidiary of Heineken N.V.. It is headquartered in UB City, Bangalore, Karnataka. Its core business includes beverages and investments in various sectors. The company markets beer under the Kingfisher brand, and owns various other brands of alcoholic beverages. United Breweries is India's largest producer of beer.
Medirom Healthcare Technologies Inc. develops and delivers integrated digital health and remote patient monitoring solutions targeted at chronic disease management, post-operative care, and senior health support. It serves healthcare providers, insurance payers, and institutional care partners across key markets in North America and the Asia-Pacific region, prioritizing accessible, data-driven care to improve patient outcomes.
FUNC vs MRM — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2025
| Metric | | |
|---|---|---|
| Revenue | $23.2M | $21.1M |
| Net Profit | $5.8M | $-4.5M |
| Gross Margin | — | 10.8% |
| Operating Margin | 32.9% | -28.5% |
| Net Margin | 24.9% | -21.3% |
| Revenue YoY | 11.9% | — |
| Net Profit YoY | -6.6% | — |
| EPS (diluted) | $0.89 | — |
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 | $23.2M | — | ||
| Q3 25 | $22.7M | — | ||
| Q2 25 | $21.8M | $21.1M | ||
| Q1 25 | $20.9M | — | ||
| Q4 24 | $20.8M | — | ||
| Q3 24 | $20.3M | — | ||
| Q2 24 | $20.1M | — | ||
| Q1 24 | $18.7M | — |
| Q4 25 | $5.8M | — | ||
| Q3 25 | $6.9M | — | ||
| Q2 25 | $6.0M | $-4.5M | ||
| Q1 25 | $5.8M | — | ||
| Q4 24 | $6.2M | — | ||
| Q3 24 | $5.8M | — | ||
| Q2 24 | $4.9M | — | ||
| Q1 24 | $3.7M | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 10.8% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | 32.9% | — | ||
| Q3 25 | 40.6% | — | ||
| Q2 25 | 36.5% | -28.5% | ||
| Q1 25 | 36.8% | — | ||
| Q4 24 | 39.2% | — | ||
| Q3 24 | 38.0% | — | ||
| Q2 24 | 32.5% | — | ||
| Q1 24 | 26.0% | — |
| Q4 25 | 24.9% | — | ||
| Q3 25 | 30.6% | — | ||
| Q2 25 | 27.5% | -21.3% | ||
| Q1 25 | 27.7% | — | ||
| Q4 24 | 29.8% | — | ||
| Q3 24 | 28.5% | — | ||
| Q2 24 | 24.5% | — | ||
| Q1 24 | 19.8% | — |
| Q4 25 | $0.89 | — | ||
| Q3 25 | $1.07 | — | ||
| Q2 25 | $0.92 | — | ||
| Q1 25 | $0.89 | — | ||
| Q4 24 | $0.95 | — | ||
| Q3 24 | $0.89 | — | ||
| Q2 24 | $0.75 | — | ||
| Q1 24 | $0.56 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $131.6M | $252.3K |
| Total DebtLower is stronger | $95.9M | $8.8M |
| Stockholders' EquityBook value | $203.6M | $1.6M |
| Total Assets | $2.1B | $52.0M |
| Debt / EquityLower = less leverage | 0.47× | 5.55× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $131.6M | — | ||
| Q3 25 | $95.2M | — | ||
| Q2 25 | $79.1M | $252.3K | ||
| Q1 25 | $84.4M | — | ||
| Q4 24 | $78.3M | — | ||
| Q3 24 | $62.4M | — | ||
| Q2 24 | $45.1M | — | ||
| Q1 24 | $86.9M | — |
| Q4 25 | $95.9M | — | ||
| Q3 25 | $95.9M | — | ||
| Q2 25 | $120.9M | $8.8M | ||
| Q1 25 | $120.9M | — | ||
| Q4 24 | $120.9M | — | ||
| Q3 24 | $120.9M | — | ||
| Q2 24 | $70.9M | — | ||
| Q1 24 | $70.9M | — |
| Q4 25 | $203.6M | — | ||
| Q3 25 | $199.1M | — | ||
| Q2 25 | $191.1M | $1.6M | ||
| Q1 25 | $183.7M | — | ||
| Q4 24 | $179.3M | — | ||
| Q3 24 | $174.0M | — | ||
| Q2 24 | $164.2M | — | ||
| Q1 24 | $165.5M | — |
| Q4 25 | $2.1B | — | ||
| Q3 25 | $2.0B | — | ||
| Q2 25 | $2.0B | $52.0M | ||
| Q1 25 | $2.0B | — | ||
| Q4 24 | $2.0B | — | ||
| Q3 24 | $1.9B | — | ||
| Q2 24 | $1.9B | — | ||
| Q1 24 | $1.9B | — |
| Q4 25 | 0.47× | — | ||
| Q3 25 | 0.48× | — | ||
| Q2 25 | 0.63× | 5.55× | ||
| Q1 25 | 0.66× | — | ||
| Q4 24 | 0.67× | — | ||
| Q3 24 | 0.70× | — | ||
| Q2 24 | 0.43× | — | ||
| Q1 24 | 0.43× | — |
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 | $19.4M | $-2.3K |
| Free Cash FlowOCF − Capex | $15.4M | $-2.4K |
| FCF MarginFCF / Revenue | 66.3% | -0.0% |
| Capex IntensityCapex / Revenue | 17.1% | 0.0% |
| Cash ConversionOCF / Net Profit | 3.35× | — |
| TTM Free Cash FlowTrailing 4 quarters | $22.7M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $19.4M | — | ||
| Q3 25 | $1.5M | — | ||
| Q2 25 | $995.0K | $-2.3K | ||
| Q1 25 | $7.0M | — | ||
| Q4 24 | $22.3M | — | ||
| Q3 24 | $2.3M | — | ||
| Q2 24 | $7.2M | — | ||
| Q1 24 | $3.6M | — |
| Q4 25 | $15.4M | — | ||
| Q3 25 | $168.0K | — | ||
| Q2 25 | $706.0K | $-2.4K | ||
| Q1 25 | $6.4M | — | ||
| Q4 24 | $20.4M | — | ||
| Q3 24 | $588.0K | — | ||
| Q2 24 | $7.0M | — | ||
| Q1 24 | $3.5M | — |
| Q4 25 | 66.3% | — | ||
| Q3 25 | 0.7% | — | ||
| Q2 25 | 3.2% | -0.0% | ||
| Q1 25 | 30.5% | — | ||
| Q4 24 | 98.1% | — | ||
| Q3 24 | 2.9% | — | ||
| Q2 24 | 35.1% | — | ||
| Q1 24 | 18.9% | — |
| Q4 25 | 17.1% | — | ||
| Q3 25 | 5.9% | — | ||
| Q2 25 | 1.3% | 0.0% | ||
| Q1 25 | 2.8% | — | ||
| Q4 24 | 9.3% | — | ||
| Q3 24 | 8.4% | — | ||
| Q2 24 | 0.6% | — | ||
| Q1 24 | 0.3% | — |
| Q4 25 | 3.35× | — | ||
| Q3 25 | 0.22× | — | ||
| Q2 25 | 0.17× | — | ||
| Q1 25 | 1.20× | — | ||
| Q4 24 | 3.60× | — | ||
| Q3 24 | 0.40× | — | ||
| Q2 24 | 1.46× | — | ||
| Q1 24 | 0.97× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
FUNC
| Trust Department | $9.8M | 42% |
| Other | $5.6M | 24% |
| Debit Card Income | $4.1M | 17% |
| Service Charges | $2.3M | 10% |
| Brokerage Commissions | $1.4M | 6% |
MRM
| Professional services expense | $20.0M | 95% |
| Other | $1.1M | 5% |
