vs
Side-by-side financial comparison of MultiSensor AI Holdings, Inc. (MSAI) and Instil Bio, Inc. (TIL). Click either name above to swap in a different company.
Instil Bio, Inc. is the larger business by last-quarter revenue ($2.2M vs $1.4M, roughly 1.6× MultiSensor AI Holdings, Inc.). MultiSensor AI Holdings, Inc. runs the higher net margin — -164.1% vs -365.3%, a 201.2% gap on every dollar of revenue. On growth, MultiSensor AI Holdings, Inc. posted the faster year-over-year revenue change (-0.9% vs -19.2%).
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.
Instil Bio Inc. is a clinical-stage biotechnology company focused on developing innovative tumor-infiltrating lymphocyte (TIL) therapies for patients with difficult-to-treat advanced solid tumors. It operates in the immuno-oncology segment, serving patient populations that show limited response to existing standard cancer treatment options.
MSAI vs TIL — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.4M | $2.2M |
| Net Profit | $-2.3M | $-8.2M |
| Gross Margin | — | — |
| Operating Margin | -171.6% | -426.3% |
| Net Margin | -164.1% | -365.3% |
| Revenue YoY | -0.9% | -19.2% |
| Net Profit YoY | 23.7% | 31.1% |
| EPS (diluted) | $-0.02 | $-1.13 |
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 | $2.2M | ||
| Q3 25 | $1.6M | $2.2M | ||
| Q2 25 | $1.4M | $2.2M | ||
| Q1 25 | $1.2M | $2.2M | ||
| Q4 24 | $1.4M | $2.8M | ||
| Q3 24 | $1.6M | $1.5M | ||
| Q2 24 | $2.1M | $0 | ||
| Q1 24 | $2.3M | $0 |
| Q4 25 | $-2.3M | $-8.2M | ||
| Q3 25 | $-1.7M | $-13.6M | ||
| Q2 25 | $-3.3M | $-21.4M | ||
| Q1 25 | $-4.4M | $-28.2M | ||
| Q4 24 | $-3.0M | $-11.9M | ||
| Q3 24 | $-8.2M | $-23.0M | ||
| Q2 24 | $-6.4M | $-14.9M | ||
| Q1 24 | $-3.9M | $-24.3M |
| Q4 25 | -171.6% | -426.3% | ||
| Q3 25 | -107.6% | -670.0% | ||
| Q2 25 | -233.8% | -1045.5% | ||
| Q1 25 | -394.6% | -1363.2% | ||
| Q4 24 | -199.6% | -426.1% | ||
| Q3 24 | -541.5% | -1582.8% | ||
| Q2 24 | -228.1% | — | ||
| Q1 24 | -112.7% | — |
| Q4 25 | -164.1% | -365.3% | ||
| Q3 25 | -106.5% | -606.0% | ||
| Q2 25 | -234.1% | -954.2% | ||
| Q1 25 | -379.1% | -1257.8% | ||
| Q4 24 | -213.2% | -428.8% | ||
| Q3 24 | -511.5% | -1541.9% | ||
| Q2 24 | -300.8% | — | ||
| Q1 24 | -172.4% | — |
| Q4 25 | $-0.02 | $-1.13 | ||
| Q3 25 | $-0.05 | $-2.01 | ||
| Q2 25 | $-0.10 | $-3.24 | ||
| Q1 25 | $-0.14 | $-4.32 | ||
| Q4 24 | $0.07 | $-1.82 | ||
| Q3 24 | $-0.34 | $-3.54 | ||
| Q2 24 | $-0.47 | $-2.29 | ||
| Q1 24 | $-0.33 | $-3.74 |
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 | $6.6M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $32.0M | $113.9M |
| Total Assets | $35.5M | $203.5M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $24.4M | $6.6M | ||
| Q3 25 | $1.1M | $5.8M | ||
| Q2 25 | $3.2M | $7.7M | ||
| Q1 25 | $4.7M | $15.4M | ||
| Q4 24 | $4.4M | $8.8M | ||
| Q3 24 | $8.6M | $6.7M | ||
| Q2 24 | $234.0K | $6.8M | ||
| Q1 24 | $491.0K | $5.5M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | $642.0K | — | ||
| Q1 24 | $2.8M | — |
| Q4 25 | $32.0M | $113.9M | ||
| Q3 25 | $8.3M | $120.4M | ||
| Q2 25 | $9.8M | $131.7M | ||
| Q1 25 | $12.9M | $144.9M | ||
| Q4 24 | $12.3M | $169.4M | ||
| Q3 24 | $15.6M | $176.3M | ||
| Q2 24 | $1.6M | $195.0M | ||
| Q1 24 | $1.4M | $205.8M |
| Q4 25 | $35.5M | $203.5M | ||
| Q3 25 | $11.9M | $211.8M | ||
| Q2 25 | $14.6M | $231.0M | ||
| Q1 25 | $16.4M | $237.4M | ||
| Q4 24 | $15.5M | $263.6M | ||
| Q3 24 | $18.9M | $272.6M | ||
| Q2 24 | $16.4M | $294.3M | ||
| Q1 24 | $14.1M | $306.3M |
| 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 | $-7.1M |
| Free Cash FlowOCF − Capex | $-2.6M | — |
| FCF MarginFCF / Revenue | -187.3% | — |
| Capex IntensityCapex / Revenue | 26.2% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-9.7M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-2.2M | $-7.1M | ||
| Q3 25 | $-1.8M | $-10.6M | ||
| Q2 25 | $-804.0K | $-14.8M | ||
| Q1 25 | $-3.2M | $-4.2M | ||
| Q4 24 | $-3.1M | $-10.6M | ||
| Q3 24 | $-12.7M | $-20.1M | ||
| Q2 24 | $-303.0K | $-10.6M | ||
| Q1 24 | $492.0K | $-14.4M |
| Q4 25 | $-2.6M | — | ||
| Q3 25 | $-2.1M | — | ||
| Q2 25 | $-1.3M | — | ||
| Q1 25 | $-3.6M | — | ||
| Q4 24 | $-4.1M | — | ||
| Q3 24 | $-13.2M | — | ||
| Q2 24 | $-844.0K | — | ||
| Q1 24 | $-79.0K | — |
| Q4 25 | -187.3% | — | ||
| Q3 25 | -136.1% | — | ||
| Q2 25 | -91.5% | — | ||
| Q1 25 | -308.6% | — | ||
| Q4 24 | -294.6% | — | ||
| Q3 24 | -823.2% | — | ||
| Q2 24 | -39.7% | — | ||
| Q1 24 | -3.5% | — |
| Q4 25 | 26.2% | — | ||
| Q3 25 | 21.5% | — | ||
| Q2 25 | 34.8% | — | ||
| Q1 25 | 37.2% | — | ||
| Q4 24 | 76.2% | 0.0% | ||
| Q3 24 | 30.5% | 0.0% | ||
| Q2 24 | 25.5% | — | ||
| Q1 24 | 25.1% | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
