vs
Side-by-side financial comparison of MARCUS CORP (MCS) and National Storage Affiliates Trust (NSA). Click either name above to swap in a different company.
MARCUS CORP is the larger business by last-quarter revenue ($193.5M vs $187.0M, roughly 1.0× National Storage Affiliates Trust). On growth, MARCUS CORP posted the faster year-over-year revenue change (2.8% vs -1.6%). National Storage Affiliates Trust produced more free cash flow last quarter ($299.8M vs $26.4M). Over the past eight quarters, MARCUS CORP's revenue compounded faster (18.2% CAGR vs -2.4%).
Marcus & Millichap, Inc. is an American company that provides real estate brokerage, mortgage brokerage, research, and advisory services in the U.S. and Canada in the field of commercial property. It popularized the practice of listing properties exclusively with one brokerage firm. The company has over 1,800 employees in more than 80 offices across the U.S. and Canada.
National Storage Affiliates Trust is a U.S.-headquartered real estate investment trust focused on self-storage assets. It owns, operates and acquires self-storage facilities across dozens of U.S. states, offering secure storage solutions for residential and commercial customers.
MCS vs NSA — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $193.5M | $187.0M |
| Net Profit | — | $22.9M |
| Gross Margin | — | 72.5% |
| Operating Margin | 0.9% | 20.2% |
| Net Margin | — | 12.2% |
| Revenue YoY | 2.8% | -1.6% |
| Net Profit YoY | — | 36.8% |
| EPS (diluted) | — | $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 | $193.5M | $187.0M | ||
| Q3 25 | $210.2M | $188.7M | ||
| Q2 25 | $206.0M | $188.8M | ||
| Q1 25 | $148.8M | $188.4M | ||
| Q4 24 | $188.3M | $190.1M | ||
| Q3 24 | $232.7M | $193.6M | ||
| Q2 24 | $176.0M | $190.4M | ||
| Q1 24 | $138.5M | $196.1M |
| Q4 25 | — | $22.9M | ||
| Q3 25 | $16.2M | $18.4M | ||
| Q2 25 | $7.3M | $19.5M | ||
| Q1 25 | $-16.8M | $13.0M | ||
| Q4 24 | $986.0K | $16.7M | ||
| Q3 24 | $23.3M | $18.7M | ||
| Q2 24 | $-20.2M | $17.1M | ||
| Q1 24 | $-11.9M | $59.0M |
| Q4 25 | — | 72.5% | ||
| Q3 25 | — | 70.7% | ||
| Q2 25 | — | 70.5% | ||
| Q1 25 | — | 70.7% | ||
| Q4 24 | — | 72.5% | ||
| Q3 24 | — | 72.8% | ||
| Q2 24 | — | 72.6% | ||
| Q1 24 | — | 72.1% |
| Q4 25 | 0.9% | 20.2% | ||
| Q3 25 | 10.8% | 15.8% | ||
| Q2 25 | 6.3% | 16.5% | ||
| Q1 25 | -13.7% | 11.0% | ||
| Q4 24 | -1.2% | 14.5% | ||
| Q3 24 | 14.1% | 15.8% | ||
| Q2 24 | 1.3% | 17.2% | ||
| Q1 24 | -12.0% | 48.9% |
| Q4 25 | — | 12.2% | ||
| Q3 25 | 7.7% | 9.8% | ||
| Q2 25 | 3.6% | 10.3% | ||
| Q1 25 | -11.3% | 6.9% | ||
| Q4 24 | 0.5% | 8.8% | ||
| Q3 24 | 10.0% | 9.7% | ||
| Q2 24 | -11.5% | 9.0% | ||
| Q1 24 | -8.6% | 30.1% |
| Q4 25 | — | $0.23 | ||
| Q3 25 | — | $0.17 | ||
| Q2 25 | — | $0.19 | ||
| Q1 25 | — | $0.10 | ||
| Q4 24 | — | $0.19 | ||
| Q3 24 | — | $0.18 | ||
| Q2 24 | — | $0.16 | ||
| Q1 24 | — | $0.65 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $23.4M | $23.3M |
| Total DebtLower is stronger | $159.0M | — |
| Stockholders' EquityBook value | $457.4M | $946.0M |
| Total Assets | $1.0B | $5.1B |
| Debt / EquityLower = less leverage | 0.35× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $23.4M | $23.3M | ||
| Q3 25 | $7.4M | $26.3M | ||
| Q2 25 | $14.9M | $26.1M | ||
| Q1 25 | $11.9M | $19.3M | ||
| Q4 24 | $40.8M | $50.4M | ||
| Q3 24 | $28.4M | $69.9M | ||
| Q2 24 | $32.8M | $59.0M | ||
| Q1 24 | $17.3M | $64.2M |
| Q4 25 | $159.0M | — | ||
| Q3 25 | $162.0M | — | ||
| Q2 25 | $179.9M | — | ||
| Q1 25 | $198.9M | — | ||
| Q4 24 | $159.1M | — | ||
| Q3 24 | $173.1M | — | ||
| Q2 24 | $175.7M | — | ||
| Q1 24 | $169.8M | — |
| Q4 25 | $457.4M | $946.0M | ||
| Q3 25 | $454.3M | $973.1M | ||
| Q2 25 | $448.4M | $1.0B | ||
| Q1 25 | $441.8M | $1.0B | ||
| Q4 24 | $464.9M | $1.1B | ||
| Q3 24 | $462.3M | $986.9M | ||
| Q2 24 | $449.4M | $1.2B | ||
| Q1 24 | $459.3M | $1.3B |
| Q4 25 | $1.0B | $5.1B | ||
| Q3 25 | $1.0B | $5.1B | ||
| Q2 25 | $1.0B | $5.2B | ||
| Q1 25 | $1.0B | $5.3B | ||
| Q4 24 | $1.0B | $5.4B | ||
| Q3 24 | $1.0B | $5.4B | ||
| Q2 24 | $1.1B | $5.3B | ||
| Q1 24 | $1.0B | $5.4B |
| Q4 25 | 0.35× | — | ||
| Q3 25 | 0.36× | — | ||
| Q2 25 | 0.40× | — | ||
| Q1 25 | 0.45× | — | ||
| Q4 24 | 0.34× | — | ||
| Q3 24 | 0.37× | — | ||
| Q2 24 | 0.39× | — | ||
| Q1 24 | 0.37× | — |
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 | $48.8M | $338.5M |
| Free Cash FlowOCF − Capex | $26.4M | $299.8M |
| FCF MarginFCF / Revenue | 13.6% | 160.3% |
| Capex IntensityCapex / Revenue | 11.6% | 20.7% |
| Cash ConversionOCF / Net Profit | — | 14.79× |
| TTM Free Cash FlowTrailing 4 quarters | $989.0K | $541.5M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $48.8M | $338.5M | ||
| Q3 25 | $39.1M | $100.2M | ||
| Q2 25 | $31.6M | $79.9M | ||
| Q1 25 | $-35.3M | $85.6M | ||
| Q4 24 | $52.6M | $363.1M | ||
| Q3 24 | $30.5M | $105.7M | ||
| Q2 24 | $36.0M | $83.2M | ||
| Q1 24 | $-15.1M | $94.0M |
| Q4 25 | $26.4M | $299.8M | ||
| Q3 25 | $18.2M | $88.0M | ||
| Q2 25 | $14.7M | $73.8M | ||
| Q1 25 | $-58.3M | $79.9M | ||
| Q4 24 | $27.1M | $344.4M | ||
| Q3 24 | $12.0M | $101.8M | ||
| Q2 24 | $16.1M | $79.5M | ||
| Q1 24 | $-30.5M | $88.6M |
| Q4 25 | 13.6% | 160.3% | ||
| Q3 25 | 8.7% | 46.6% | ||
| Q2 25 | 7.1% | 39.1% | ||
| Q1 25 | -39.2% | 42.4% | ||
| Q4 24 | 14.4% | 181.2% | ||
| Q3 24 | 5.2% | 52.6% | ||
| Q2 24 | 9.2% | 41.7% | ||
| Q1 24 | -22.0% | 45.2% |
| Q4 25 | 11.6% | 20.7% | ||
| Q3 25 | 9.9% | 6.5% | ||
| Q2 25 | 8.2% | 3.2% | ||
| Q1 25 | 15.5% | 3.0% | ||
| Q4 24 | 13.5% | 9.8% | ||
| Q3 24 | 7.9% | 2.0% | ||
| Q2 24 | 11.3% | 1.9% | ||
| Q1 24 | 11.1% | 2.7% |
| Q4 25 | — | 14.79× | ||
| Q3 25 | 2.41× | 5.44× | ||
| Q2 25 | 4.32× | 4.10× | ||
| Q1 25 | — | 6.59× | ||
| Q4 24 | 53.31× | 21.70× | ||
| Q3 24 | 1.31× | 5.65× | ||
| Q2 24 | — | 4.88× | ||
| Q1 24 | — | 1.59× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MCS
| Theatres | $123.1M | 64% |
| Concessions | $51.0M | 26% |
| Food And Beverage | $21.2M | 11% |
NSA
Segment breakdown not available.
