vs
Side-by-side financial comparison of MARAVAI LIFESCIENCES HOLDINGS, INC. (MRVI) and Maison Solutions Inc. (MSS). Click either name above to swap in a different company.
MARAVAI LIFESCIENCES HOLDINGS, INC. is the larger business by last-quarter revenue ($49.9M vs $27.6M, roughly 1.8× Maison Solutions Inc.). Maison Solutions Inc. runs the higher net margin — -18.0% vs -71.6%, a 53.6% gap on every dollar of revenue. On growth, Maison Solutions Inc. posted the faster year-over-year revenue change (-10.9% vs -11.8%). Over the past eight quarters, Maison Solutions Inc.'s revenue compounded faster (42.5% CAGR vs -11.9%).
Maravai LifeSciences Holdings is a global life sciences firm developing critical reagents, diagnostic products, and tech solutions to support biopharma research, drug development, clinical diagnostics, and cell/gene therapy manufacturing. It serves biotech, pharma, research bodies and labs worldwide across three core segments.
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.
MRVI vs MSS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $49.9M | $27.6M |
| Net Profit | $-35.7M | $-5.0M |
| Gross Margin | 25.8% | 23.4% |
| Operating Margin | -117.9% | -4.9% |
| Net Margin | -71.6% | -18.0% |
| Revenue YoY | -11.8% | -10.9% |
| Net Profit YoY | -37.7% | -1840.5% |
| EPS (diluted) | $-0.24 | $-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 | $49.9M | $27.6M | ||
| Q3 25 | $41.6M | $27.2M | ||
| Q2 25 | $47.4M | $34.4M | ||
| Q1 25 | $46.9M | $32.3M | ||
| Q4 24 | $56.6M | $29.4M | ||
| Q3 24 | $69.0M | $28.2M | ||
| Q2 24 | $69.4M | $16.9M | ||
| Q1 24 | $64.2M | $13.6M |
| Q4 25 | $-35.7M | $-5.0M | ||
| Q3 25 | $-25.6M | $-1.5M | ||
| Q2 25 | $-39.6M | $-287.4K | ||
| Q1 25 | $-29.9M | $1.0M | ||
| Q4 24 | $-25.9M | $-256.0K | ||
| Q3 24 | $-97.1M | $700.9K | ||
| Q2 24 | $-9.8M | $-2.8M | ||
| Q1 24 | $-12.1M | $-549.0K |
| Q4 25 | 25.8% | 23.4% | ||
| Q3 25 | 13.6% | 24.1% | ||
| Q2 25 | 16.4% | 9.5% | ||
| Q1 25 | 16.5% | 21.8% | ||
| Q4 24 | 34.3% | 26.9% | ||
| Q3 24 | 46.7% | 28.9% | ||
| Q2 24 | 44.4% | 13.0% | ||
| Q1 24 | 40.3% | 23.4% |
| Q4 25 | -117.9% | -4.9% | ||
| Q3 25 | -98.6% | 0.7% | ||
| Q2 25 | -139.8% | -15.9% | ||
| Q1 25 | -104.9% | 3.7% | ||
| Q4 24 | -66.7% | 3.2% | ||
| Q3 24 | -239.9% | 7.3% | ||
| Q2 24 | -19.4% | -14.4% | ||
| Q1 24 | -29.4% | -2.3% |
| Q4 25 | -71.6% | -18.0% | ||
| Q3 25 | -61.4% | -5.7% | ||
| Q2 25 | -83.5% | -0.8% | ||
| Q1 25 | -63.9% | 3.1% | ||
| Q4 24 | -45.8% | -0.9% | ||
| Q3 24 | -140.6% | 2.5% | ||
| Q2 24 | -14.1% | -16.4% | ||
| Q1 24 | -18.8% | -4.0% |
| Q4 25 | $-0.24 | $-0.23 | ||
| Q3 25 | $-0.18 | $-0.08 | ||
| Q2 25 | $-0.27 | $-0.02 | ||
| Q1 25 | $-0.21 | $0.06 | ||
| Q4 24 | $-0.21 | $-0.01 | ||
| Q3 24 | $-0.68 | $0.04 | ||
| Q2 24 | $-0.07 | $-0.16 | ||
| Q1 24 | $-0.09 | $-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 | $216.9M | — |
| Total DebtLower is stronger | $291.8M | $2.6M |
| Stockholders' EquityBook value | $212.4M | $11.6M |
| Total Assets | $770.6M | $75.4M |
| Debt / EquityLower = less leverage | 1.37× | 0.22× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $216.9M | — | ||
| Q3 25 | $243.6M | $1.1M | ||
| Q2 25 | $269.9M | $775.4K | ||
| Q1 25 | $285.1M | $445.4K | ||
| Q4 24 | $322.4M | $355.7K | ||
| Q3 24 | $578.2M | $588.9K | ||
| Q2 24 | $573.2M | $2.1M | ||
| Q1 24 | $561.7M | $9.4M |
| Q4 25 | $291.8M | $2.6M | ||
| Q3 25 | $292.8M | $2.6M | ||
| Q2 25 | $293.9M | $2.6M | ||
| Q1 25 | $294.9M | — | ||
| Q4 24 | $295.9M | — | ||
| Q3 24 | $521.7M | $2.5M | ||
| Q2 24 | $522.5M | $2.6M | ||
| Q1 24 | $523.3M | $2.6M |
| Q4 25 | $212.4M | $11.6M | ||
| Q3 25 | $245.4M | $10.1M | ||
| Q2 25 | $265.9M | $11.7M | ||
| Q1 25 | $300.6M | $12.0M | ||
| Q4 24 | $325.3M | $10.9M | ||
| Q3 24 | $344.9M | $11.2M | ||
| Q2 24 | $434.7M | $10.5M | ||
| Q1 24 | $410.7M | $13.3M |
| Q4 25 | $770.6M | $75.4M | ||
| Q3 25 | $849.2M | $73.3M | ||
| Q2 25 | $897.0M | $77.4M | ||
| Q1 25 | $959.8M | $82.7M | ||
| Q4 24 | $1.0B | $82.7M | ||
| Q3 24 | $1.3B | $82.1M | ||
| Q2 24 | $1.4B | $82.4M | ||
| Q1 24 | $1.4B | $44.2M |
| Q4 25 | 1.37× | 0.22× | ||
| Q3 25 | 1.19× | 0.26× | ||
| Q2 25 | 1.11× | 0.22× | ||
| Q1 25 | 0.98× | — | ||
| Q4 24 | 0.91× | — | ||
| Q3 24 | 1.51× | 0.23× | ||
| Q2 24 | 1.20× | 0.24× | ||
| Q1 24 | 1.27× | 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 | $-22.8M | $-1.7M |
| Free Cash FlowOCF − Capex | $-24.9M | — |
| FCF MarginFCF / Revenue | -49.9% | — |
| Capex IntensityCapex / Revenue | 4.2% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-70.7M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-22.8M | $-1.7M | ||
| Q3 25 | $-15.2M | $1.1M | ||
| Q2 25 | $-10.3M | $-1.6M | ||
| Q1 25 | $-9.4M | $1.7M | ||
| Q4 24 | $-14.6M | $1.1M | ||
| Q3 24 | $13.1M | $3.6M | ||
| Q2 24 | $17.4M | $-2.6M | ||
| Q1 24 | $-8.5M | $-1.4M |
| Q4 25 | $-24.9M | — | ||
| Q3 25 | $-18.1M | — | ||
| Q2 25 | $-13.1M | — | ||
| Q1 25 | $-14.6M | — | ||
| Q4 24 | $-20.5M | — | ||
| Q3 24 | $4.5M | — | ||
| Q2 24 | $7.9M | — | ||
| Q1 24 | $-14.1M | — |
| Q4 25 | -49.9% | — | ||
| Q3 25 | -43.4% | — | ||
| Q2 25 | -27.7% | — | ||
| Q1 25 | -31.2% | — | ||
| Q4 24 | -36.2% | — | ||
| Q3 24 | 6.6% | — | ||
| Q2 24 | 11.4% | — | ||
| Q1 24 | -22.0% | — |
| Q4 25 | 4.2% | — | ||
| Q3 25 | 7.0% | — | ||
| Q2 25 | 6.1% | — | ||
| Q1 25 | 11.2% | — | ||
| Q4 24 | 10.3% | — | ||
| Q3 24 | 12.4% | — | ||
| Q2 24 | 13.8% | — | ||
| Q1 24 | 8.8% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 1.66× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 5.12× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MRVI
| Cygnus Segment | $27.2M | 54% |
| Other | $18.4M | 37% |
| Shipping And Handling | $4.3M | 9% |
MSS
| Perishables | $14.4M | 52% |
| Nonperishables | $13.2M | 48% |
