vs
Side-by-side financial comparison of Mayville Engineering Company, Inc. (MEC) and OneStream, Inc. (OS). Click either name above to swap in a different company.
OneStream, Inc. is the larger business by last-quarter revenue ($163.7M vs $134.3M, roughly 1.2× Mayville Engineering Company, Inc.). OneStream, Inc. runs the higher net margin — 0.6% vs -3.2%, a 3.9% gap on every dollar of revenue. On growth, OneStream, Inc. posted the faster year-over-year revenue change (23.6% vs 10.7%). OneStream, Inc. produced more free cash flow last quarter ($25.6M vs $10.2M). Over the past eight quarters, OneStream, Inc.'s revenue compounded faster (21.8% CAGR vs -8.8%).
Mayville Engineering Company, Inc. is a U.S.-headquartered leading manufacturer of metal components, fabricated assemblies, and custom engineered solutions. It serves OEM clients across agriculture, construction, transportation, defense, and power sports markets, offering end-to-end services from prototyping to high-volume production for North America.
Blue Stream provides cable television, cable telephone, DVR, and up to 1 GIG Internet speed broadband services to customers in the Florida communities of Coral Springs and Weston.
MEC vs OS — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $134.3M | $163.7M |
| Net Profit | $-4.4M | $999.0K |
| Gross Margin | 6.8% | 69.8% |
| Operating Margin | -4.1% | -3.2% |
| Net Margin | -3.2% | 0.6% |
| Revenue YoY | 10.7% | 23.6% |
| Net Profit YoY | -127.3% | — |
| EPS (diluted) | $-0.22 | — |
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 | $134.3M | $163.7M | ||
| Q3 25 | $144.3M | $154.3M | ||
| Q2 25 | $132.3M | $147.6M | ||
| Q1 25 | $135.6M | $136.3M | ||
| Q4 24 | $121.3M | $132.5M | ||
| Q3 24 | $135.4M | $129.1M | ||
| Q2 24 | $163.6M | $117.5M | ||
| Q1 24 | $161.3M | $110.3M |
| Q4 25 | $-4.4M | $999.0K | ||
| Q3 25 | $-2.7M | $-8.8M | ||
| Q2 25 | $-1.1M | $-18.4M | ||
| Q1 25 | $20.0K | $-24.0M | ||
| Q4 24 | $16.0M | — | ||
| Q3 24 | $3.0M | $-171.9M | ||
| Q2 24 | $3.8M | $-7.8M | ||
| Q1 24 | $3.2M | $-5.0M |
| Q4 25 | 6.8% | 69.8% | ||
| Q3 25 | 11.0% | 68.1% | ||
| Q2 25 | 10.3% | 68.6% | ||
| Q1 25 | 11.3% | 68.0% | ||
| Q4 24 | 8.9% | 66.8% | ||
| Q3 24 | 12.6% | 50.1% | ||
| Q2 24 | 13.6% | 68.5% | ||
| Q1 24 | 13.0% | 69.1% |
| Q4 25 | -4.1% | -3.2% | ||
| Q3 25 | 0.0% | -11.3% | ||
| Q2 25 | 0.1% | -21.8% | ||
| Q1 25 | 1.2% | -29.3% | ||
| Q4 24 | 19.0% | -35.8% | ||
| Q3 24 | 4.2% | -197.6% | ||
| Q2 24 | 5.0% | -9.8% | ||
| Q1 24 | 4.7% | -4.9% |
| Q4 25 | -3.2% | 0.6% | ||
| Q3 25 | -1.9% | -5.7% | ||
| Q2 25 | -0.8% | -12.5% | ||
| Q1 25 | 0.0% | -17.6% | ||
| Q4 24 | 13.2% | — | ||
| Q3 24 | 2.2% | -133.1% | ||
| Q2 24 | 2.3% | -6.7% | ||
| Q1 24 | 2.0% | -4.5% |
| Q4 25 | $-0.22 | — | ||
| Q3 25 | $-0.13 | — | ||
| Q2 25 | $-0.05 | — | ||
| Q1 25 | $0.00 | — | ||
| Q4 24 | $0.76 | — | ||
| Q3 24 | $0.14 | $-1.06 | ||
| Q2 24 | $0.18 | — | ||
| Q1 24 | $0.16 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $1.5M | $693.6M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $240.7M | $504.7M |
| Total Assets | $563.6M | $1.0B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $1.5M | $693.6M | ||
| Q3 25 | $1.2M | $653.9M | ||
| Q2 25 | $206.0K | $652.1M | ||
| Q1 25 | $183.0K | $593.9M | ||
| Q4 24 | $206.0K | $544.2M | ||
| Q3 24 | $178.0K | $495.5M | ||
| Q2 24 | $314.0K | $140.5M | ||
| Q1 24 | $314.0K | — |
| Q4 25 | $240.7M | $504.7M | ||
| Q3 25 | $244.8M | $472.1M | ||
| Q2 25 | $246.8M | $458.2M | ||
| Q1 25 | $250.0M | $412.9M | ||
| Q4 24 | $251.8M | $386.2M | ||
| Q3 24 | $238.4M | $458.2M | ||
| Q2 24 | $238.1M | $97.5M | ||
| Q1 24 | $234.0M | $102.5M |
| Q4 25 | $563.6M | $1.0B | ||
| Q3 25 | $585.6M | $949.4M | ||
| Q2 25 | $433.7M | $910.5M | ||
| Q1 25 | $447.7M | $867.3M | ||
| Q4 24 | $445.6M | $823.2M | ||
| Q3 24 | $466.0M | $750.1M | ||
| Q2 24 | $488.2M | $379.7M | ||
| Q1 24 | $499.9M | — |
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 | $13.4M | $25.8M |
| Free Cash FlowOCF − Capex | $10.2M | $25.6M |
| FCF MarginFCF / Revenue | 7.6% | 15.7% |
| Capex IntensityCapex / Revenue | 2.4% | 0.1% |
| Cash ConversionOCF / Net Profit | — | 25.79× |
| TTM Free Cash FlowTrailing 4 quarters | $26.9M | $95.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $13.4M | $25.8M | ||
| Q3 25 | $1.9M | $5.0M | ||
| Q2 25 | $15.0M | $29.7M | ||
| Q1 25 | $8.3M | $36.2M | ||
| Q4 24 | $38.0M | — | ||
| Q3 24 | $17.9M | $2.4M | ||
| Q2 24 | $23.3M | $8.1M | ||
| Q1 24 | $10.6M | $25.5M |
| Q4 25 | $10.2M | $25.6M | ||
| Q3 25 | $-1.1M | $4.8M | ||
| Q2 25 | $12.5M | $29.4M | ||
| Q1 25 | $5.4M | $35.8M | ||
| Q4 24 | $35.6M | — | ||
| Q3 24 | $15.1M | $1.3M | ||
| Q2 24 | $19.2M | $7.7M | ||
| Q1 24 | $7.8M | $24.9M |
| Q4 25 | 7.6% | 15.7% | ||
| Q3 25 | -0.8% | 3.1% | ||
| Q2 25 | 9.5% | 19.9% | ||
| Q1 25 | 4.0% | 26.3% | ||
| Q4 24 | 29.4% | — | ||
| Q3 24 | 11.1% | 1.0% | ||
| Q2 24 | 11.7% | 6.6% | ||
| Q1 24 | 4.9% | 22.5% |
| Q4 25 | 2.4% | 0.1% | ||
| Q3 25 | 2.1% | 0.1% | ||
| Q2 25 | 1.8% | 0.2% | ||
| Q1 25 | 2.2% | 0.3% | ||
| Q4 24 | 1.9% | — | ||
| Q3 24 | 2.1% | 0.8% | ||
| Q2 24 | 2.5% | 0.3% | ||
| Q1 24 | 1.7% | 0.6% |
| Q4 25 | — | 25.79× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 416.65× | — | ||
| Q4 24 | 2.38× | — | ||
| Q3 24 | 6.03× | — | ||
| Q2 24 | 6.15× | — | ||
| Q1 24 | 3.28× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MEC
| Fabrication | $72.2M | 54% |
| Construction And Access | $19.2M | 14% |
| Tubes | $16.2M | 12% |
| Other Market | $11.9M | 9% |
| Agriculture | $7.7M | 6% |
| Military | $6.7M | 5% |
| Outdoor Sports | $1.7M | 1% |
OS
| Subscription And Circulation | $150.3M | 92% |
| Professional Services And Other | $9.4M | 6% |
| License | $4.0M | 2% |
