vs
Side-by-side financial comparison of LCNB CORP (LCNB) 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 $23.9M, roughly 1.2× LCNB CORP). LCNB CORP runs the higher net margin — 23.7% vs -18.0%, a 41.7% gap on every dollar of revenue. On growth, LCNB CORP posted the faster year-over-year revenue change (5.1% vs -10.9%). Over the past eight quarters, Maison Solutions Inc.'s revenue compounded faster (42.5% CAGR vs 15.7%).
LCNB Corp is a United States-based financial holding company that operates through its national bank subsidiary, providing a full suite of retail and commercial banking products and services including deposit accounts, various loan products, wealth management, and insurance solutions primarily to individual consumers, small and medium-sized enterprises and local community organizations across regional markets in Ohio.
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.
LCNB vs MSS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $23.9M | $27.6M |
| Net Profit | $5.7M | $-5.0M |
| Gross Margin | — | 23.4% |
| Operating Margin | 29.2% | -4.9% |
| Net Margin | 23.7% | -18.0% |
| Revenue YoY | 5.1% | -10.9% |
| Net Profit YoY | -7.6% | -1840.5% |
| EPS (diluted) | $0.40 | $-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 | $23.9M | $27.6M | ||
| Q3 25 | $23.8M | $27.2M | ||
| Q2 25 | $22.8M | $34.4M | ||
| Q1 25 | $21.5M | $32.3M | ||
| Q4 24 | $22.7M | $29.4M | ||
| Q3 24 | $21.4M | $28.2M | ||
| Q2 24 | $19.3M | $16.9M | ||
| Q1 24 | $17.8M | $13.6M |
| Q4 25 | $5.7M | $-5.0M | ||
| Q3 25 | $6.9M | $-1.5M | ||
| Q2 25 | $5.9M | $-287.4K | ||
| Q1 25 | $4.6M | $1.0M | ||
| Q4 24 | $6.1M | $-256.0K | ||
| Q3 24 | $4.5M | $700.9K | ||
| Q2 24 | $925.0K | $-2.8M | ||
| Q1 24 | $1.9M | $-549.0K |
| Q4 25 | — | 23.4% | ||
| Q3 25 | — | 24.1% | ||
| Q2 25 | — | 9.5% | ||
| Q1 25 | — | 21.8% | ||
| Q4 24 | — | 26.9% | ||
| Q3 24 | — | 28.9% | ||
| Q2 24 | — | 13.0% | ||
| Q1 24 | — | 23.4% |
| Q4 25 | 29.2% | -4.9% | ||
| Q3 25 | 35.6% | 0.7% | ||
| Q2 25 | 31.6% | -15.9% | ||
| Q1 25 | 25.6% | 3.7% | ||
| Q4 24 | 32.9% | 3.2% | ||
| Q3 24 | 24.9% | 7.3% | ||
| Q2 24 | 4.9% | -14.4% | ||
| Q1 24 | 12.5% | -2.3% |
| Q4 25 | 23.7% | -18.0% | ||
| Q3 25 | 29.1% | -5.7% | ||
| Q2 25 | 26.0% | -0.8% | ||
| Q1 25 | 21.4% | 3.1% | ||
| Q4 24 | 27.0% | -0.9% | ||
| Q3 24 | 21.2% | 2.5% | ||
| Q2 24 | 4.8% | -16.4% | ||
| Q1 24 | 10.7% | -4.0% |
| Q4 25 | $0.40 | $-0.23 | ||
| Q3 25 | $0.49 | $-0.08 | ||
| Q2 25 | $0.41 | $-0.02 | ||
| Q1 25 | $0.33 | $0.06 | ||
| Q4 24 | $0.44 | $-0.01 | ||
| Q3 24 | $0.31 | $0.04 | ||
| Q2 24 | $0.07 | $-0.16 | ||
| Q1 24 | $0.15 | $-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 | $21.6M | — |
| Total DebtLower is stronger | $104.4M | $2.6M |
| Stockholders' EquityBook value | $273.9M | $11.6M |
| Total Assets | $2.2B | $75.4M |
| Debt / EquityLower = less leverage | 0.38× | 0.22× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $21.6M | — | ||
| Q3 25 | $35.9M | $1.1M | ||
| Q2 25 | $49.8M | $775.4K | ||
| Q1 25 | $37.7M | $445.4K | ||
| Q4 24 | $35.7M | $355.7K | ||
| Q3 24 | $39.4M | $588.9K | ||
| Q2 24 | $34.9M | $2.1M | ||
| Q1 24 | $33.0M | $9.4M |
| Q4 25 | $104.4M | $2.6M | ||
| Q3 25 | $104.7M | $2.6M | ||
| Q2 25 | $105.0M | $2.6M | ||
| Q1 25 | $104.6M | — | ||
| Q4 24 | $155.2M | — | ||
| Q3 24 | $155.7M | $2.5M | ||
| Q2 24 | $162.2M | $2.6M | ||
| Q1 24 | $162.6M | $2.6M |
| Q4 25 | $273.9M | $11.6M | ||
| Q3 25 | $269.9M | $10.1M | ||
| Q2 25 | $263.5M | $11.7M | ||
| Q1 25 | $258.7M | $12.0M | ||
| Q4 24 | $253.0M | $10.9M | ||
| Q3 24 | $253.2M | $11.2M | ||
| Q2 24 | $245.2M | $10.5M | ||
| Q1 24 | $233.7M | $13.3M |
| Q4 25 | $2.2B | $75.4M | ||
| Q3 25 | $2.2B | $73.3M | ||
| Q2 25 | $2.3B | $77.4M | ||
| Q1 25 | $2.3B | $82.7M | ||
| Q4 24 | $2.3B | $82.7M | ||
| Q3 24 | $2.3B | $82.1M | ||
| Q2 24 | $2.4B | $82.4M | ||
| Q1 24 | $2.3B | $44.2M |
| Q4 25 | 0.38× | 0.22× | ||
| Q3 25 | 0.39× | 0.26× | ||
| Q2 25 | 0.40× | 0.22× | ||
| Q1 25 | 0.40× | — | ||
| Q4 24 | 0.61× | — | ||
| Q3 24 | 0.61× | 0.23× | ||
| Q2 24 | 0.66× | 0.24× | ||
| Q1 24 | 0.70× | 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 | $34.4M | $-1.7M |
| Free Cash FlowOCF − Capex | $33.4M | — |
| FCF MarginFCF / Revenue | 140.2% | — |
| Capex IntensityCapex / Revenue | 4.0% | — |
| Cash ConversionOCF / Net Profit | 6.08× | — |
| TTM Free Cash FlowTrailing 4 quarters | $54.5M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $34.4M | $-1.7M | ||
| Q3 25 | $14.0M | $1.1M | ||
| Q2 25 | $5.5M | $-1.6M | ||
| Q1 25 | $2.2M | $1.7M | ||
| Q4 24 | $93.2M | $1.1M | ||
| Q3 24 | $11.9M | $3.6M | ||
| Q2 24 | $54.9M | $-2.6M | ||
| Q1 24 | $-11.9M | $-1.4M |
| Q4 25 | $33.4M | — | ||
| Q3 25 | $13.7M | — | ||
| Q2 25 | $5.2M | — | ||
| Q1 25 | $2.1M | — | ||
| Q4 24 | $89.4M | — | ||
| Q3 24 | $10.5M | — | ||
| Q2 24 | $53.8M | — | ||
| Q1 24 | $-12.8M | — |
| Q4 25 | 140.2% | — | ||
| Q3 25 | 57.4% | — | ||
| Q2 25 | 23.0% | — | ||
| Q1 25 | 10.0% | — | ||
| Q4 24 | 394.0% | — | ||
| Q3 24 | 49.0% | — | ||
| Q2 24 | 278.6% | — | ||
| Q1 24 | -71.8% | — |
| Q4 25 | 4.0% | — | ||
| Q3 25 | 1.3% | — | ||
| Q2 25 | 1.0% | — | ||
| Q1 25 | 0.3% | — | ||
| Q4 24 | 16.7% | — | ||
| Q3 24 | 6.7% | — | ||
| Q2 24 | 5.9% | — | ||
| Q1 24 | 4.8% | — |
| Q4 25 | 6.08× | — | ||
| Q3 25 | 2.02× | — | ||
| Q2 25 | 0.92× | — | ||
| Q1 25 | 0.48× | 1.66× | ||
| Q4 24 | 15.23× | — | ||
| Q3 24 | 2.63× | 5.12× | ||
| Q2 24 | 59.35× | — | ||
| Q1 24 | -6.24× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
LCNB
Segment breakdown not available.
MSS
| Perishables | $14.4M | 52% |
| Nonperishables | $13.2M | 48% |
