vs
Side-by-side financial comparison of Hyperscale Data, Inc. (GPUS) and Medirom Healthcare Technologies Inc. (MRM). Click either name above to swap in a different company.
Hyperscale Data, Inc. is the larger business by last-quarter revenue ($26.9M vs $21.1M, roughly 1.3× Medirom Healthcare Technologies Inc.). Medirom Healthcare Technologies Inc. runs the higher net margin — -21.3% vs -112.0%, a 90.7% gap on every dollar of revenue. Medirom Healthcare Technologies Inc. produced more free cash flow last quarter ($-2.4K vs $-56.2M).
Hyperscale Data, Inc. provides GPU-accelerated computing infrastructure and cloud solutions tailored for AI development, big data processing, and high-performance computing workloads. It primarily serves AI startups, large technology firms, and cloud service providers across North America and the Asia-Pacific region, delivering scalable, high-efficiency computing resources to support complex data processing needs.
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.
GPUS vs MRM — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2025
| Metric | | |
|---|---|---|
| Revenue | $26.9M | $21.1M |
| Net Profit | $-30.1M | $-4.5M |
| Gross Margin | 14.5% | 10.8% |
| Operating Margin | -117.8% | -28.5% |
| Net Margin | -112.0% | -21.3% |
| Revenue YoY | 38.4% | — |
| Net Profit YoY | -6670.3% | — |
| EPS (diluted) | — | — |
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 | $26.9M | — | ||
| Q3 25 | $24.3M | — | ||
| Q2 25 | $25.9M | $21.1M | ||
| Q1 25 | $25.0M | — | ||
| Q4 24 | $19.4M | — | ||
| Q3 24 | $31.1M | — | ||
| Q2 24 | $17.8M | — | ||
| Q1 24 | $38.4M | — |
| Q4 25 | $-30.1M | — | ||
| Q3 25 | $-13.0M | — | ||
| Q2 25 | $-19.1M | $-4.5M | ||
| Q1 25 | $-4.2M | — | ||
| Q4 24 | $-445.0K | — | ||
| Q3 24 | $-25.5M | — | ||
| Q2 24 | $-33.9M | — | ||
| Q1 24 | $3.7M | — |
| Q4 25 | 14.5% | — | ||
| Q3 25 | 25.8% | — | ||
| Q2 25 | 23.7% | 10.8% | ||
| Q1 25 | 21.1% | — | ||
| Q4 24 | 6.5% | — | ||
| Q3 24 | 27.5% | — | ||
| Q2 24 | -21.3% | — | ||
| Q1 24 | 47.4% | — |
| Q4 25 | -117.8% | — | ||
| Q3 25 | -57.8% | — | ||
| Q2 25 | -39.2% | -28.5% | ||
| Q1 25 | -25.5% | — | ||
| Q4 24 | -46.8% | — | ||
| Q3 24 | -79.2% | — | ||
| Q2 24 | -151.4% | — | ||
| Q1 24 | 9.5% | — |
| Q4 25 | -112.0% | — | ||
| Q3 25 | -53.5% | — | ||
| Q2 25 | -73.7% | -21.3% | ||
| Q1 25 | -16.8% | — | ||
| Q4 24 | -2.3% | — | ||
| Q3 24 | -82.3% | — | ||
| Q2 24 | -190.7% | — | ||
| Q1 24 | 9.7% | — |
| Q4 25 | — | — | ||
| Q3 25 | $-0.39 | — | ||
| Q2 25 | $-2.66 | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $-8.78 | — | ||
| Q3 24 | $-24.82 | — | ||
| Q2 24 | $-37.81 | — | ||
| Q1 24 | $3.32 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $13.1M | $252.3K |
| Total DebtLower is stronger | $83.1M | $8.8M |
| Stockholders' EquityBook value | $119.8M | $1.6M |
| Total Assets | $313.7M | $52.0M |
| Debt / EquityLower = less leverage | 0.69× | 5.55× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.1M | — | ||
| Q3 25 | $24.8M | — | ||
| Q2 25 | $5.9M | $252.3K | ||
| Q1 25 | $4.2M | — | ||
| Q4 24 | $4.5M | — | ||
| Q3 24 | $7.9M | — | ||
| Q2 24 | $9.6M | — | ||
| Q1 24 | $18.9M | — |
| Q4 25 | $83.1M | — | ||
| Q3 25 | $80.0M | — | ||
| Q2 25 | $88.5M | $8.8M | ||
| Q1 25 | $92.8M | — | ||
| Q4 24 | $96.7M | — | ||
| Q3 24 | $104.8M | — | ||
| Q2 24 | $106.8M | — | ||
| Q1 24 | $30.0M | — |
| Q4 25 | $119.8M | — | ||
| Q3 25 | $55.9M | — | ||
| Q2 25 | $5.5M | $1.6M | ||
| Q1 25 | $6.3M | — | ||
| Q4 24 | $8.6M | — | ||
| Q3 24 | $2.7M | — | ||
| Q2 24 | $26.7M | — | ||
| Q1 24 | $59.0M | — |
| Q4 25 | $313.7M | — | ||
| Q3 25 | $242.4M | — | ||
| Q2 25 | $213.5M | $52.0M | ||
| Q1 25 | $218.5M | — | ||
| Q4 24 | $220.8M | — | ||
| Q3 24 | $231.5M | — | ||
| Q2 24 | $270.8M | — | ||
| Q1 24 | $299.8M | — |
| Q4 25 | 0.69× | — | ||
| Q3 25 | 1.43× | — | ||
| Q2 25 | 16.06× | 5.55× | ||
| Q1 25 | 14.71× | — | ||
| Q4 24 | 11.19× | — | ||
| Q3 24 | 38.41× | — | ||
| Q2 24 | 4.00× | — | ||
| Q1 24 | 0.51× | — |
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 | $-37.7M | $-2.3K |
| Free Cash FlowOCF − Capex | $-56.2M | $-2.4K |
| FCF MarginFCF / Revenue | -208.7% | -0.0% |
| Capex IntensityCapex / Revenue | 68.6% | 0.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-87.1M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-37.7M | — | ||
| Q3 25 | $-17.8M | — | ||
| Q2 25 | $-3.1M | $-2.3K | ||
| Q1 25 | $-4.0M | — | ||
| Q4 24 | $-9.2M | — | ||
| Q3 24 | $3.7M | — | ||
| Q2 24 | $-3.7M | — | ||
| Q1 24 | $-10.2M | — |
| Q4 25 | $-56.2M | — | ||
| Q3 25 | $-20.6M | — | ||
| Q2 25 | $-3.5M | $-2.4K | ||
| Q1 25 | $-6.8M | — | ||
| Q4 24 | $-9.3M | — | ||
| Q3 24 | $2.6M | — | ||
| Q2 24 | $-5.9M | — | ||
| Q1 24 | $-11.6M | — |
| Q4 25 | -208.7% | — | ||
| Q3 25 | -84.5% | — | ||
| Q2 25 | -13.5% | -0.0% | ||
| Q1 25 | -27.3% | — | ||
| Q4 24 | -47.6% | — | ||
| Q3 24 | 8.4% | — | ||
| Q2 24 | -33.4% | — | ||
| Q1 24 | -30.3% | — |
| Q4 25 | 68.6% | — | ||
| Q3 25 | 11.5% | — | ||
| Q2 25 | 1.5% | 0.0% | ||
| Q1 25 | 11.5% | — | ||
| Q4 24 | 0.3% | — | ||
| Q3 24 | 3.6% | — | ||
| Q2 24 | 12.6% | — | ||
| Q1 24 | 3.7% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | -2.75× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
GPUS
| Transferred Over Time | $10.4M | 39% |
| Revenue From Mined Crypto Assets At Sentinum Owned And Operated Facilities | $5.8M | 21% |
| Hotel And Real Estate Operations | $4.8M | 18% |
| Other | $4.0M | 15% |
| Turn On Green | $2.0M | 7% |
MRM
| Professional services expense | $20.0M | 95% |
| Other | $1.1M | 5% |
