vs
Side-by-side financial comparison of i-80 Gold Corp. (IAUX) and Maison Solutions Inc. (MSS). Click either name above to swap in a different company.
Maison Solutions Inc. is the larger business by last-quarter revenue ($27.6M vs $21.3M, roughly 1.3× i-80 Gold Corp.). Maison Solutions Inc. runs the higher net margin — -18.0% vs -401.9%, a 383.9% gap on every dollar of revenue.
i-80 Gold Corp is a mineral exploration and development firm focused on gold and silver asset operations in Nevada, US. It advances high-potential mining projects, using responsible extraction practices to deliver precious metals to global industrial and investment markets.
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.
IAUX vs MSS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $21.3M | $27.6M |
| Net Profit | $-85.6M | $-5.0M |
| Gross Margin | 22.0% | 23.4% |
| Operating Margin | -291.6% | -4.9% |
| Net Margin | -401.9% | -18.0% |
| Revenue YoY | — | -10.9% |
| Net Profit YoY | — | -1840.5% |
| EPS (diluted) | $-0.10 | $-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 | $21.3M | $27.6M | ||
| Q3 25 | $32.0M | $27.2M | ||
| Q2 25 | $27.8M | $34.4M | ||
| Q1 25 | $14.0M | $32.3M | ||
| Q4 24 | — | $29.4M | ||
| Q3 24 | $11.5M | $28.2M | ||
| Q2 24 | $7.2M | $16.9M | ||
| Q1 24 | — | $13.6M |
| Q4 25 | $-85.6M | $-5.0M | ||
| Q3 25 | $-41.9M | $-1.5M | ||
| Q2 25 | $-30.2M | $-287.4K | ||
| Q1 25 | $-41.2M | $1.0M | ||
| Q4 24 | — | $-256.0K | ||
| Q3 24 | $-43.1M | $700.9K | ||
| Q2 24 | $-41.0M | $-2.8M | ||
| Q1 24 | — | $-549.0K |
| Q4 25 | 22.0% | 23.4% | ||
| Q3 25 | 9.7% | 24.1% | ||
| Q2 25 | 2.9% | 9.5% | ||
| Q1 25 | 20.7% | 21.8% | ||
| Q4 24 | — | 26.9% | ||
| Q3 24 | -42.7% | 28.9% | ||
| Q2 24 | -171.4% | 13.0% | ||
| Q1 24 | — | 23.4% |
| Q4 25 | -291.6% | -4.9% | ||
| Q3 25 | -86.7% | 0.7% | ||
| Q2 25 | -67.4% | -15.9% | ||
| Q1 25 | -112.3% | 3.7% | ||
| Q4 24 | — | 3.2% | ||
| Q3 24 | -210.0% | 7.3% | ||
| Q2 24 | -435.2% | -14.4% | ||
| Q1 24 | — | -2.3% |
| Q4 25 | -401.9% | -18.0% | ||
| Q3 25 | -130.8% | -5.7% | ||
| Q2 25 | -108.5% | -0.8% | ||
| Q1 25 | -293.3% | 3.1% | ||
| Q4 24 | — | -0.9% | ||
| Q3 24 | -374.5% | 2.5% | ||
| Q2 24 | -570.8% | -16.4% | ||
| Q1 24 | — | -4.0% |
| Q4 25 | $-0.10 | $-0.23 | ||
| Q3 25 | $-0.05 | $-0.08 | ||
| Q2 25 | $-0.05 | $-0.02 | ||
| Q1 25 | $-0.10 | $0.06 | ||
| Q4 24 | — | $-0.01 | ||
| Q3 24 | $-0.11 | $0.04 | ||
| Q2 24 | $-0.11 | $-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 | $63.2M | — |
| Total DebtLower is stronger | $174.7M | $2.6M |
| Stockholders' EquityBook value | $346.8M | $11.6M |
| Total Assets | $703.4M | $75.4M |
| Debt / EquityLower = less leverage | 0.50× | 0.22× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $63.2M | — | ||
| Q3 25 | $102.9M | $1.1M | ||
| Q2 25 | $133.7M | $775.4K | ||
| Q1 25 | $13.5M | $445.4K | ||
| Q4 24 | — | $355.7K | ||
| Q3 24 | $21.8M | $588.9K | ||
| Q2 24 | $47.8M | $2.1M | ||
| Q1 24 | — | $9.4M |
| Q4 25 | $174.7M | $2.6M | ||
| Q3 25 | $175.9M | $2.6M | ||
| Q2 25 | $175.8M | $2.6M | ||
| Q1 25 | $197.5M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $2.5M | ||
| Q2 24 | — | $2.6M | ||
| Q1 24 | — | $2.6M |
| Q4 25 | $346.8M | $11.6M | ||
| Q3 25 | $423.0M | $10.1M | ||
| Q2 25 | $463.5M | $11.7M | ||
| Q1 25 | $318.0M | $12.0M | ||
| Q4 24 | — | $10.9M | ||
| Q3 24 | $346.9M | $11.2M | ||
| Q2 24 | $377.2M | $10.5M | ||
| Q1 24 | — | $13.3M |
| Q4 25 | $703.4M | $75.4M | ||
| Q3 25 | $756.2M | $73.3M | ||
| Q2 25 | $782.9M | $77.4M | ||
| Q1 25 | $659.0M | $82.7M | ||
| Q4 24 | — | $82.7M | ||
| Q3 24 | — | $82.1M | ||
| Q2 24 | — | $82.4M | ||
| Q1 24 | — | $44.2M |
| Q4 25 | 0.50× | 0.22× | ||
| Q3 25 | 0.42× | 0.26× | ||
| Q2 25 | 0.38× | 0.22× | ||
| Q1 25 | 0.62× | — | ||
| 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 | $-34.3M | $-1.7M |
| Free Cash FlowOCF − Capex | $-39.2M | — |
| FCF MarginFCF / Revenue | -184.3% | — |
| Capex IntensityCapex / Revenue | 23.1% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-93.2M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-34.3M | $-1.7M | ||
| Q3 25 | $-15.2M | $1.1M | ||
| Q2 25 | $-11.3M | $-1.6M | ||
| Q1 25 | $-22.7M | $1.7M | ||
| Q4 24 | — | $1.1M | ||
| Q3 24 | $-23.5M | $3.6M | ||
| Q2 24 | $-24.6M | $-2.6M | ||
| Q1 24 | — | $-1.4M |
| Q4 25 | $-39.2M | — | ||
| Q3 25 | $-18.5M | — | ||
| Q2 25 | $-12.4M | — | ||
| Q1 25 | $-23.1M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $-23.8M | — | ||
| Q2 24 | $-25.1M | — | ||
| Q1 24 | — | — |
| Q4 25 | -184.3% | — | ||
| Q3 25 | -57.8% | — | ||
| Q2 25 | -44.7% | — | ||
| Q1 25 | -164.1% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -206.7% | — | ||
| Q2 24 | -349.1% | — | ||
| Q1 24 | — | — |
| Q4 25 | 23.1% | — | ||
| Q3 25 | 10.2% | — | ||
| Q2 25 | 3.9% | — | ||
| Q1 25 | 2.5% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 2.5% | — | ||
| Q2 24 | 7.3% | — | ||
| 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
IAUX
| Granite Creek Mining Company | $20.3M | 95% |
| Ruby Hill Mining Company LLC | $991.0K | 5% |
| Lone Tree Minning Company | $3.0K | 0% |
MSS
| Perishables | $14.4M | 52% |
| Nonperishables | $13.2M | 48% |
