vs
Side-by-side financial comparison of Maase Inc. (MAAS) and XWELL, Inc. (XWEL). Click either name above to swap in a different company.
Maase Inc. is the larger business by last-quarter revenue ($9.9M vs $7.2M, roughly 1.4× XWELL, Inc.). XWELL, Inc. produced more free cash flow last quarter ($-748.0K vs $-18.3M).
XWELL, Inc. is a travel wellness and health services provider that primarily operates airport-based wellness locations, offering spa treatments, travel health services including diagnostic testing, and personal care products to leisure and business travelers across major U.S. and international airport hubs.
MAAS vs XWEL — Head-to-Head
Income Statement — Q2 FY2023 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $9.9M | $7.2M |
| Net Profit | — | $-9.3M |
| Gross Margin | 78.7% | 40.8% |
| Operating Margin | -55.9% | -126.5% |
| Net Margin | — | -129.7% |
| Revenue YoY | — | -4.2% |
| Net Profit YoY | — | -22.2% |
| EPS (diluted) | — | $-3.26 |
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 | — | $7.2M | ||
| Q3 25 | — | $7.3M | ||
| Q2 25 | — | $7.7M | ||
| Q1 25 | — | $7.0M | ||
| Q4 24 | — | $7.5M | ||
| Q3 24 | — | $8.4M | ||
| Q2 24 | — | $9.3M | ||
| Q1 24 | — | $8.7M |
| Q4 25 | — | $-9.3M | ||
| Q3 25 | — | $-724.0K | ||
| Q2 25 | — | $-2.3M | ||
| Q1 25 | — | $-4.7M | ||
| Q4 24 | — | $-7.6M | ||
| Q3 24 | — | $-4.8M | ||
| Q2 24 | — | $-2.0M | ||
| Q1 24 | — | $-2.5M |
| Q4 25 | — | 40.8% | ||
| Q3 25 | — | 20.3% | ||
| Q2 25 | — | 23.1% | ||
| Q1 25 | — | 18.8% | ||
| Q4 24 | — | 14.9% | ||
| Q3 24 | — | 24.4% | ||
| Q2 24 | — | 33.2% | ||
| Q1 24 | — | 30.6% |
| Q4 25 | — | -126.5% | ||
| Q3 25 | — | -10.5% | ||
| Q2 25 | — | -35.0% | ||
| Q1 25 | — | -45.0% | ||
| Q4 24 | — | -102.7% | ||
| Q3 24 | — | -56.6% | ||
| Q2 24 | — | -20.4% | ||
| Q1 24 | — | -27.3% |
| Q4 25 | — | -129.7% | ||
| Q3 25 | — | -9.9% | ||
| Q2 25 | — | -29.5% | ||
| Q1 25 | — | -67.2% | ||
| Q4 24 | — | -101.7% | ||
| Q3 24 | — | -56.4% | ||
| Q2 24 | — | -21.5% | ||
| Q1 24 | — | -28.8% |
| Q4 25 | — | $-3.26 | ||
| Q3 25 | — | $-0.26 | ||
| Q2 25 | — | $-0.56 | ||
| Q1 25 | — | $-1.00 | ||
| Q4 24 | — | $-1.59 | ||
| Q3 24 | — | $-0.99 | ||
| Q2 24 | — | $-0.48 | ||
| Q1 24 | — | $-0.60 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $10.9M | $2.6M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $31.6M | $-22.3M |
| Total Assets | $47.0M | $11.2M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $2.6M | ||
| Q3 25 | — | $4.2M | ||
| Q2 25 | — | $8.1M | ||
| Q1 25 | — | $11.0M | ||
| Q4 24 | — | $11.8M | ||
| Q3 24 | — | $16.0M | ||
| Q2 24 | — | $18.4M | ||
| Q1 24 | — | $19.1M |
| Q4 25 | — | $-22.3M | ||
| Q3 25 | — | $-6.3M | ||
| Q2 25 | — | $-5.2M | ||
| Q1 25 | — | $-5.8M | ||
| Q4 24 | — | $-788.0K | ||
| Q3 24 | — | $6.3M | ||
| Q2 24 | — | $8.8M | ||
| Q1 24 | — | $10.6M |
| Q4 25 | — | $11.2M | ||
| Q3 25 | — | $21.7M | ||
| Q2 25 | — | $22.4M | ||
| Q1 25 | — | $24.8M | ||
| Q4 24 | — | $25.4M | ||
| Q3 24 | — | $33.8M | ||
| Q2 24 | — | $36.3M | ||
| Q1 24 | — | $37.5M |
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 | $-18.2M | $-42.0K |
| Free Cash FlowOCF − Capex | $-18.3M | $-748.0K |
| FCF MarginFCF / Revenue | -184.4% | -10.5% |
| Capex IntensityCapex / Revenue | 1.0% | 9.9% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-11.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $-42.0K | ||
| Q3 25 | — | $-2.1M | ||
| Q2 25 | — | $-2.4M | ||
| Q1 25 | — | $-4.2M | ||
| Q4 24 | — | $-3.5M | ||
| Q3 24 | — | $-3.4M | ||
| Q2 24 | — | $-443.0K | ||
| Q1 24 | — | $-3.7M |
| Q4 25 | — | $-748.0K | ||
| Q3 25 | — | $-3.1M | ||
| Q2 25 | — | $-3.3M | ||
| Q1 25 | — | $-4.6M | ||
| Q4 24 | — | $-4.2M | ||
| Q3 24 | — | $-3.8M | ||
| Q2 24 | — | $-796.0K | ||
| Q1 24 | — | $-4.0M |
| Q4 25 | — | -10.5% | ||
| Q3 25 | — | -41.6% | ||
| Q2 25 | — | -42.6% | ||
| Q1 25 | — | -65.5% | ||
| Q4 24 | — | -56.2% | ||
| Q3 24 | — | -45.4% | ||
| Q2 24 | — | -8.6% | ||
| Q1 24 | — | -45.5% |
| Q4 25 | — | 9.9% | ||
| Q3 25 | — | 12.9% | ||
| Q2 25 | — | 11.6% | ||
| Q1 25 | — | 6.0% | ||
| Q4 24 | — | 9.8% | ||
| Q3 24 | — | 4.9% | ||
| Q2 24 | — | 3.8% | ||
| Q1 24 | — | 3.3% |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MAAS
| Wealth management | $7.8M | 78% |
| Insurance consulting | $1.0M | 10% |
| Other | $975.0K | 10% |
| Asset management | $168.0K | 2% |
XWEL
| Transferred At Point In Time | $5.3M | 74% |
| Transferred Over Time | $1.9M | 26% |
