vs
Side-by-side financial comparison of i-80 Gold Corp. (IAUX) and SBC Medical Group Holdings Inc (SBC). Click either name above to swap in a different company.
SBC Medical Group Holdings Inc is the larger business by last-quarter revenue ($39.6M vs $21.3M, roughly 1.9× i-80 Gold Corp.). SBC Medical Group Holdings Inc runs the higher net margin — 35.9% vs -401.9%, a 437.8% gap on every dollar of revenue. SBC Medical Group Holdings Inc produced more free cash flow last quarter ($51.2M vs $-39.2M).
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.
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.
IAUX vs SBC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $21.3M | $39.6M |
| Net Profit | $-85.6M | $14.2M |
| Gross Margin | 22.0% | 73.1% |
| Operating Margin | -291.6% | 32.5% |
| Net Margin | -401.9% | 35.9% |
| Revenue YoY | — | -10.9% |
| Net Profit YoY | — | 117.2% |
| EPS (diluted) | $-0.10 | $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 | $21.3M | $39.6M | ||
| Q3 25 | $32.0M | $43.4M | ||
| Q2 25 | $27.8M | $43.4M | ||
| Q1 25 | $14.0M | $47.3M | ||
| Q4 24 | — | $44.4M | ||
| Q3 24 | $11.5M | $53.1M | ||
| Q2 24 | $7.2M | $53.1M | ||
| Q1 24 | — | $54.8M |
| Q4 25 | $-85.6M | $14.2M | ||
| Q3 25 | $-41.9M | $12.8M | ||
| Q2 25 | $-30.2M | $2.5M | ||
| Q1 25 | $-41.2M | $21.5M | ||
| Q4 24 | — | $6.5M | ||
| Q3 24 | $-43.1M | $2.8M | ||
| Q2 24 | $-41.0M | $18.5M | ||
| Q1 24 | — | $18.8M |
| Q4 25 | 22.0% | 73.1% | ||
| Q3 25 | 9.7% | 70.6% | ||
| Q2 25 | 2.9% | 69.2% | ||
| Q1 25 | 20.7% | 79.7% | ||
| Q4 24 | — | 76.3% | ||
| Q3 24 | -42.7% | 81.5% | ||
| Q2 24 | -171.4% | 74.2% | ||
| Q1 24 | — | 72.1% |
| Q4 25 | -291.6% | 32.5% | ||
| Q3 25 | -86.7% | 36.6% | ||
| Q2 25 | -67.4% | 33.6% | ||
| Q1 25 | -112.3% | 51.1% | ||
| Q4 24 | — | 10.6% | ||
| Q3 24 | -210.0% | 26.1% | ||
| Q2 24 | -435.2% | 51.4% | ||
| Q1 24 | — | 44.6% |
| Q4 25 | -401.9% | 35.9% | ||
| Q3 25 | -130.8% | 29.6% | ||
| Q2 25 | -108.5% | 5.7% | ||
| Q1 25 | -293.3% | 45.4% | ||
| Q4 24 | — | 14.7% | ||
| Q3 24 | -374.5% | 5.3% | ||
| Q2 24 | -570.8% | 34.8% | ||
| Q1 24 | — | 34.2% |
| Q4 25 | $-0.10 | $0.15 | ||
| Q3 25 | $-0.05 | $0.12 | ||
| Q2 25 | $-0.05 | $0.02 | ||
| Q1 25 | $-0.10 | $0.21 | ||
| Q4 24 | — | $0.05 | ||
| Q3 24 | $-0.11 | $0.03 | ||
| Q2 24 | $-0.11 | $0.20 | ||
| Q1 24 | — | $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 | $63.2M | $164.1M |
| Total DebtLower is stronger | $174.7M | $42.8M |
| Stockholders' EquityBook value | $346.8M | $248.3M |
| Total Assets | $703.4M | $380.4M |
| Debt / EquityLower = less leverage | 0.50× | 0.17× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $63.2M | $164.1M | ||
| Q3 25 | $102.9M | $127.4M | ||
| Q2 25 | $133.7M | $152.7M | ||
| Q1 25 | $13.5M | $132.1M | ||
| Q4 24 | — | $125.0M | ||
| Q3 24 | $21.8M | $137.4M | ||
| Q2 24 | $47.8M | — | ||
| Q1 24 | — | — |
| Q4 25 | $174.7M | $42.8M | ||
| Q3 25 | $175.9M | $21.1M | ||
| Q2 25 | $175.8M | $7.1M | ||
| Q1 25 | $197.5M | $6.9M | ||
| Q4 24 | — | $6.6M | ||
| Q3 24 | — | $823.2K | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $346.8M | $248.3M | ||
| Q3 25 | $423.0M | $248.0M | ||
| Q2 25 | $463.5M | $244.6M | ||
| Q1 25 | $318.0M | $226.4M | ||
| Q4 24 | — | $195.1M | ||
| Q3 24 | $346.9M | $205.0M | ||
| Q2 24 | $377.2M | $8.8M | ||
| Q1 24 | — | $9.0M |
| Q4 25 | $703.4M | $380.4M | ||
| Q3 25 | $756.2M | $321.4M | ||
| Q2 25 | $782.9M | $315.3M | ||
| Q1 25 | $659.0M | $284.6M | ||
| Q4 24 | — | $266.1M | ||
| Q3 24 | — | $296.5M | ||
| Q2 24 | — | $19.5M | ||
| Q1 24 | — | $19.8M |
| Q4 25 | 0.50× | 0.17× | ||
| Q3 25 | 0.42× | 0.09× | ||
| Q2 25 | 0.38× | 0.03× | ||
| Q1 25 | 0.62× | 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 | $-34.3M | $52.0M |
| Free Cash FlowOCF − Capex | $-39.2M | $51.2M |
| FCF MarginFCF / Revenue | -184.3% | 129.3% |
| Capex IntensityCapex / Revenue | 23.1% | 2.0% |
| Cash ConversionOCF / Net Profit | — | 3.66× |
| TTM Free Cash FlowTrailing 4 quarters | $-93.2M | $23.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-34.3M | $52.0M | ||
| Q3 25 | $-15.2M | $-20.9M | ||
| Q2 25 | $-11.3M | $-8.3M | ||
| Q1 25 | $-22.7M | $1.9M | ||
| Q4 24 | — | $-7.3M | ||
| Q3 24 | $-23.5M | $5.0M | ||
| Q2 24 | $-24.6M | $19.2M | ||
| Q1 24 | — | $3.7M |
| Q4 25 | $-39.2M | $51.2M | ||
| Q3 25 | $-18.5M | $-20.9M | ||
| Q2 25 | $-12.4M | $-8.6M | ||
| Q1 25 | $-23.1M | $1.7M | ||
| Q4 24 | — | $-7.9M | ||
| Q3 24 | $-23.8M | $4.6M | ||
| Q2 24 | $-25.1M | $18.3M | ||
| Q1 24 | — | $3.0M |
| Q4 25 | -184.3% | 129.3% | ||
| Q3 25 | -57.8% | -48.3% | ||
| Q2 25 | -44.7% | -19.9% | ||
| Q1 25 | -164.1% | 3.5% | ||
| Q4 24 | — | -17.8% | ||
| Q3 24 | -206.7% | 8.7% | ||
| Q2 24 | -349.1% | 34.5% | ||
| Q1 24 | — | 5.4% |
| Q4 25 | 23.1% | 2.0% | ||
| Q3 25 | 10.2% | 0.1% | ||
| Q2 25 | 3.9% | 0.7% | ||
| Q1 25 | 2.5% | 0.5% | ||
| Q4 24 | — | 1.3% | ||
| Q3 24 | 2.5% | 0.8% | ||
| Q2 24 | 7.3% | 1.6% | ||
| Q1 24 | — | 1.3% |
| Q4 25 | — | 3.66× | ||
| Q3 25 | — | -1.63× | ||
| Q2 25 | — | -3.39× | ||
| Q1 25 | — | 0.09× | ||
| Q4 24 | — | -1.12× | ||
| Q3 24 | — | 1.77× | ||
| Q2 24 | — | 1.04× | ||
| Q1 24 | — | 0.20× |
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% |
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% |
