vs
Side-by-side financial comparison of MultiSensor AI Holdings, Inc. (MSAI) and EMERSON RADIO CORP (MSN). Click either name above to swap in a different company.
EMERSON RADIO CORP is the larger business by last-quarter revenue ($1.9M vs $1.4M, roughly 1.4× MultiSensor AI Holdings, Inc.). EMERSON RADIO CORP runs the higher net margin — -36.7% vs -164.1%, a 127.4% gap on every dollar of revenue. On growth, MultiSensor AI Holdings, Inc. posted the faster year-over-year revenue change (-0.9% vs -52.8%). Over the past eight quarters, EMERSON RADIO CORP's revenue compounded faster (-7.3% CAGR vs -21.9%).
Figure AI, Inc. is an American robotics company developing AI-powered humanoid robots. The company was founded in 2022 by Brett Adcock, also known for founding Archer Aviation and Vettery.
Emerson Radio Corporation is one of the United States' largest volume consumer electronics distributors and has a recognized trademark in continuous use since 1912. The company designs, markets, and licenses many product lines worldwide, including products sold, and sometimes licensed, under the brand name G Clef, an homage to Emerson's logo.
MSAI vs MSN — Head-to-Head
Income Statement — Q4 FY2025 vs Q3 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.4M | $1.9M |
| Net Profit | $-2.3M | $-694.0K |
| Gross Margin | — | 10.9% |
| Operating Margin | -171.6% | -43.7% |
| Net Margin | -164.1% | -36.7% |
| Revenue YoY | -0.9% | -52.8% |
| Net Profit YoY | 23.7% | -31.7% |
| EPS (diluted) | $-0.02 | $-0.03 |
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 | $1.4M | $1.9M | ||
| Q3 25 | $1.6M | $1.2M | ||
| Q2 25 | $1.4M | $1.7M | ||
| Q1 25 | $1.2M | $1.8M | ||
| Q4 24 | $1.4M | $4.0M | ||
| Q3 24 | $1.6M | $2.7M | ||
| Q2 24 | $2.1M | $2.2M | ||
| Q1 24 | $2.3M | $2.2M |
| Q4 25 | $-2.3M | $-694.0K | ||
| Q3 25 | $-1.7M | $-1.0M | ||
| Q2 25 | $-3.3M | $-1.1M | ||
| Q1 25 | $-4.4M | $-2.4M | ||
| Q4 24 | $-3.0M | $-527.0K | ||
| Q3 24 | $-8.2M | $-881.0K | ||
| Q2 24 | $-6.4M | $-962.0K | ||
| Q1 24 | $-3.9M | $-883.0K |
| Q4 25 | — | 10.9% | ||
| Q3 25 | — | -0.1% | ||
| Q2 25 | — | 0.7% | ||
| Q1 25 | — | -3.0% | ||
| Q4 24 | — | 12.3% | ||
| Q3 24 | — | 9.9% | ||
| Q2 24 | — | 8.8% | ||
| Q1 24 | — | 15.9% |
| Q4 25 | -171.6% | -43.7% | ||
| Q3 25 | -107.6% | -98.4% | ||
| Q2 25 | -233.8% | -78.1% | ||
| Q1 25 | -394.6% | -137.8% | ||
| Q4 24 | -199.6% | -18.3% | ||
| Q3 24 | -541.5% | -40.8% | ||
| Q2 24 | -228.1% | -55.6% | ||
| Q1 24 | -112.7% | -52.2% |
| Q4 25 | -164.1% | -36.7% | ||
| Q3 25 | -106.5% | -85.8% | ||
| Q2 25 | -234.1% | -68.1% | ||
| Q1 25 | -379.1% | -127.9% | ||
| Q4 24 | -213.2% | -13.2% | ||
| Q3 24 | -511.5% | -32.2% | ||
| Q2 24 | -300.8% | -43.8% | ||
| Q1 24 | -172.4% | -40.1% |
| Q4 25 | $-0.02 | $-0.03 | ||
| Q3 25 | $-0.05 | $-0.05 | ||
| Q2 25 | $-0.10 | $-0.05 | ||
| Q1 25 | $-0.14 | $-0.10 | ||
| Q4 24 | $0.07 | $-0.03 | ||
| Q3 24 | $-0.34 | $-0.04 | ||
| Q2 24 | $-0.47 | $-0.05 | ||
| Q1 24 | $-0.33 | $-0.04 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $24.4M | $13.3M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $32.0M | $18.6M |
| Total Assets | $35.5M | $20.1M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $24.4M | $13.3M | ||
| Q3 25 | $1.1M | $13.5M | ||
| Q2 25 | $3.2M | $15.5M | ||
| Q1 25 | $4.7M | $16.1M | ||
| Q4 24 | $4.4M | $16.4M | ||
| Q3 24 | $8.6M | $16.7M | ||
| Q2 24 | $234.0K | $18.9M | ||
| Q1 24 | $491.0K | $19.9M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | $642.0K | — | ||
| Q1 24 | $2.8M | — |
| Q4 25 | $32.0M | $18.6M | ||
| Q3 25 | $8.3M | $19.3M | ||
| Q2 25 | $9.8M | $20.4M | ||
| Q1 25 | $12.9M | $21.5M | ||
| Q4 24 | $12.3M | $23.9M | ||
| Q3 24 | $15.6M | $24.4M | ||
| Q2 24 | $1.6M | $25.3M | ||
| Q1 24 | $1.4M | $26.2M |
| Q4 25 | $35.5M | $20.1M | ||
| Q3 25 | $11.9M | $20.7M | ||
| Q2 25 | $14.6M | $23.3M | ||
| Q1 25 | $16.4M | $23.5M | ||
| Q4 24 | $15.5M | $26.4M | ||
| Q3 24 | $18.9M | $26.6M | ||
| Q2 24 | $16.4M | $28.5M | ||
| Q1 24 | $14.1M | $29.1M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 0.41× | — | ||
| Q1 24 | 2.04× | — |
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 | $-2.2M | $-228.0K |
| Free Cash FlowOCF − Capex | $-2.6M | — |
| FCF MarginFCF / Revenue | -187.3% | — |
| Capex IntensityCapex / Revenue | 26.2% | 0.0% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-9.7M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-2.2M | $-228.0K | ||
| Q3 25 | $-1.8M | $-2.0M | ||
| Q2 25 | $-804.0K | $-514.0K | ||
| Q1 25 | $-3.2M | $-391.0K | ||
| Q4 24 | $-3.1M | $-293.0K | ||
| Q3 24 | $-12.7M | $-2.1M | ||
| Q2 24 | $-303.0K | $-840.0K | ||
| Q1 24 | $492.0K | $-2.2M |
| Q4 25 | $-2.6M | — | ||
| Q3 25 | $-2.1M | — | ||
| Q2 25 | $-1.3M | — | ||
| Q1 25 | $-3.6M | — | ||
| Q4 24 | $-4.1M | $-301.0K | ||
| Q3 24 | $-13.2M | $-2.1M | ||
| Q2 24 | $-844.0K | $-1.0M | ||
| Q1 24 | $-79.0K | $-2.3M |
| Q4 25 | -187.3% | — | ||
| Q3 25 | -136.1% | — | ||
| Q2 25 | -91.5% | — | ||
| Q1 25 | -308.6% | — | ||
| Q4 24 | -294.6% | -7.5% | ||
| Q3 24 | -823.2% | -77.8% | ||
| Q2 24 | -39.7% | -46.4% | ||
| Q1 24 | -3.5% | -102.3% |
| Q4 25 | 26.2% | 0.0% | ||
| Q3 25 | 21.5% | 0.0% | ||
| Q2 25 | 34.8% | 0.0% | ||
| Q1 25 | 37.2% | 0.0% | ||
| Q4 24 | 76.2% | 0.2% | ||
| Q3 24 | 30.5% | 0.3% | ||
| Q2 24 | 25.5% | 8.2% | ||
| Q1 24 | 25.1% | 0.5% |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MSAI
Segment breakdown not available.
MSN
| Products | $1.8M | 95% |
| Other | $87.0K | 5% |
