vs
Side-by-side financial comparison of MultiSensor AI Holdings, Inc. (MSAI) and TMC the metals Co Inc. (TMC). Click either name above to swap in a different company.
MultiSensor AI Holdings, Inc. is the larger business by last-quarter revenue ($1.4M vs $1.3M, roughly 1.1× TMC the metals Co Inc.). MultiSensor AI Holdings, Inc. runs the higher net margin — -164.1% vs -3136.5%, a 2972.4% gap on every dollar of revenue. On growth, TMC the metals Co Inc. posted the faster year-over-year revenue change (2425.5% vs -0.9%). MultiSensor AI Holdings, Inc. produced more free cash flow last quarter ($-2.6M vs $-11.5M). Over the past eight quarters, TMC the metals Co Inc.'s revenue compounded faster (159.0% 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.
The Metals Company, formerly DeepGreen Metals, is a Canadian deep sea mining exploration company. The company focuses on the mining of polymetallic nodules in the Clarion Clipperton Zone of the Pacific.
MSAI vs TMC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.4M | $1.3M |
| Net Profit | $-2.3M | $-40.4M |
| Gross Margin | — | — |
| Operating Margin | -171.6% | -3470.9% |
| Net Margin | -164.1% | -3136.5% |
| Revenue YoY | -0.9% | 2425.5% |
| Net Profit YoY | 23.7% | -151.5% |
| EPS (diluted) | $-0.02 | $0.11 |
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 | $1.3M | ||
| Q3 25 | $1.6M | $1.3M | ||
| Q2 25 | $1.4M | — | ||
| Q1 25 | $1.2M | — | ||
| Q4 24 | $1.4M | — | ||
| Q3 24 | $1.6M | — | ||
| Q2 24 | $2.1M | — | ||
| Q1 24 | $2.3M | — |
| Q4 25 | $-2.3M | $-40.4M | ||
| Q3 25 | $-1.7M | $-184.5M | ||
| Q2 25 | $-3.3M | — | ||
| Q1 25 | $-4.4M | — | ||
| Q4 24 | $-3.0M | — | ||
| Q3 24 | $-8.2M | — | ||
| Q2 24 | $-6.4M | — | ||
| Q1 24 | $-3.9M | — |
| Q4 25 | -171.6% | -3470.9% | ||
| Q3 25 | -107.6% | -4134.4% | ||
| Q2 25 | -233.8% | — | ||
| Q1 25 | -394.6% | — | ||
| Q4 24 | -199.6% | — | ||
| Q3 24 | -541.5% | — | ||
| Q2 24 | -228.1% | — | ||
| Q1 24 | -112.7% | — |
| Q4 25 | -164.1% | -3136.5% | ||
| Q3 25 | -106.5% | -13780.2% | ||
| Q2 25 | -234.1% | — | ||
| Q1 25 | -379.1% | — | ||
| Q4 24 | -213.2% | — | ||
| Q3 24 | -511.5% | — | ||
| Q2 24 | -300.8% | — | ||
| Q1 24 | -172.4% | — |
| Q4 25 | $-0.02 | $0.11 | ||
| Q3 25 | $-0.05 | $0.46 | ||
| Q2 25 | $-0.10 | — | ||
| Q1 25 | $-0.14 | — | ||
| Q4 24 | $0.07 | — | ||
| Q3 24 | $-0.34 | — | ||
| Q2 24 | $-0.47 | — | ||
| Q1 24 | $-0.33 | — |
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 | $117.6M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $32.0M | $-33.4M |
| Total Assets | $35.5M | $181.6M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $24.4M | $117.6M | ||
| Q3 25 | $1.1M | $115.6M | ||
| Q2 25 | $3.2M | — | ||
| Q1 25 | $4.7M | — | ||
| Q4 24 | $4.4M | — | ||
| Q3 24 | $8.6M | — | ||
| Q2 24 | $234.0K | — | ||
| Q1 24 | $491.0K | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | $642.0K | — | ||
| Q1 24 | $2.8M | — |
| Q4 25 | $32.0M | $-33.4M | ||
| Q3 25 | $8.3M | $-40.6M | ||
| Q2 25 | $9.8M | — | ||
| Q1 25 | $12.9M | — | ||
| Q4 24 | $12.3M | — | ||
| Q3 24 | $15.6M | — | ||
| Q2 24 | $1.6M | — | ||
| Q1 24 | $1.4M | — |
| Q4 25 | $35.5M | $181.6M | ||
| Q3 25 | $11.9M | $175.6M | ||
| Q2 25 | $14.6M | — | ||
| Q1 25 | $16.4M | — | ||
| Q4 24 | $15.5M | — | ||
| Q3 24 | $18.9M | — | ||
| Q2 24 | $16.4M | — | ||
| Q1 24 | $14.1M | — |
| 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 | $-11.4M |
| Free Cash FlowOCF − Capex | $-2.6M | $-11.5M |
| FCF MarginFCF / Revenue | -187.3% | -889.8% |
| Capex IntensityCapex / Revenue | 26.2% | 8.2% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-9.7M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-2.2M | $-11.4M | ||
| Q3 25 | $-1.8M | $-11.5M | ||
| Q2 25 | $-804.0K | — | ||
| Q1 25 | $-3.2M | — | ||
| Q4 24 | $-3.1M | — | ||
| Q3 24 | $-12.7M | — | ||
| Q2 24 | $-303.0K | — | ||
| Q1 24 | $492.0K | — |
| Q4 25 | $-2.6M | $-11.5M | ||
| Q3 25 | $-2.1M | $-11.5M | ||
| 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% | -889.8% | ||
| Q3 25 | -136.1% | -859.4% | ||
| 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% | 8.2% | ||
| Q3 25 | 21.5% | 1.5% | ||
| Q2 25 | 34.8% | — | ||
| Q1 25 | 37.2% | — | ||
| Q4 24 | 76.2% | — | ||
| Q3 24 | 30.5% | — | ||
| Q2 24 | 25.5% | — | ||
| Q1 24 | 25.1% | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
