vs
Side-by-side financial comparison of Maison Solutions Inc. (MSS) and OP Bancorp (OPBK). Click either name above to swap in a different company.
Maison Solutions Inc. is the larger business by last-quarter revenue ($27.6M vs $24.3M, roughly 1.1× OP Bancorp). On growth, OP Bancorp posted the faster year-over-year revenue change (13.7% vs -10.9%). Over the past eight quarters, Maison Solutions Inc.'s revenue compounded faster (42.5% CAGR vs 11.4%).
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.
OP Bancorp is the bank holding company for Open Bank, a community-oriented commercial bank headquartered in California, United States. It provides a full range of banking solutions including deposit accounts, commercial real estate loans, small business financing, and consumer lending products, primarily catering to small and medium-sized enterprises, local immigrant communities, and retail clients across Southern California.
MSS vs OPBK — Head-to-Head
Income Statement — Q2 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $27.6M | $24.3M |
| Net Profit | $-5.0M | — |
| Gross Margin | 23.4% | — |
| Operating Margin | -4.9% | 39.2% |
| Net Margin | -18.0% | — |
| Revenue YoY | -10.9% | 13.7% |
| Net Profit YoY | -1840.5% | — |
| EPS (diluted) | $-0.23 | $0.48 |
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 | $27.6M | $24.3M | ||
| Q3 25 | $27.2M | $24.5M | ||
| Q2 25 | $34.4M | $23.7M | ||
| Q1 25 | $32.3M | $22.2M | ||
| Q4 24 | $29.4M | $21.3M | ||
| Q3 24 | $28.2M | $20.7M | ||
| Q2 24 | $16.9M | $20.4M | ||
| Q1 24 | $13.6M | $19.6M |
| Q4 25 | $-5.0M | — | ||
| Q3 25 | $-1.5M | $6.7M | ||
| Q2 25 | $-287.4K | $6.3M | ||
| Q1 25 | $1.0M | $5.6M | ||
| Q4 24 | $-256.0K | — | ||
| Q3 24 | $700.9K | $5.4M | ||
| Q2 24 | $-2.8M | $5.4M | ||
| Q1 24 | $-549.0K | $5.2M |
| Q4 25 | 23.4% | — | ||
| Q3 25 | 24.1% | — | ||
| Q2 25 | 9.5% | — | ||
| Q1 25 | 21.8% | — | ||
| Q4 24 | 26.9% | — | ||
| Q3 24 | 28.9% | — | ||
| Q2 24 | 13.0% | — | ||
| Q1 24 | 23.4% | — |
| Q4 25 | -4.9% | 39.2% | ||
| Q3 25 | 0.7% | 39.5% | ||
| Q2 25 | -15.9% | 35.7% | ||
| Q1 25 | 3.7% | 34.6% | ||
| Q4 24 | 3.2% | 31.2% | ||
| Q3 24 | 7.3% | 36.5% | ||
| Q2 24 | -14.4% | 37.2% | ||
| Q1 24 | -2.3% | 37.1% |
| Q4 25 | -18.0% | — | ||
| Q3 25 | -5.7% | 27.4% | ||
| Q2 25 | -0.8% | 26.7% | ||
| Q1 25 | 3.1% | 25.0% | ||
| Q4 24 | -0.9% | — | ||
| Q3 24 | 2.5% | 26.2% | ||
| Q2 24 | -16.4% | 26.7% | ||
| Q1 24 | -4.0% | 26.7% |
| Q4 25 | $-0.23 | $0.48 | ||
| Q3 25 | $-0.08 | $0.45 | ||
| Q2 25 | $-0.02 | $0.42 | ||
| Q1 25 | $0.06 | $0.37 | ||
| Q4 24 | $-0.01 | $0.33 | ||
| Q3 24 | $0.04 | $0.36 | ||
| Q2 24 | $-0.16 | $0.36 | ||
| Q1 24 | $-0.03 | $0.34 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $167.3M |
| Total DebtLower is stronger | $2.6M | — |
| Stockholders' EquityBook value | $11.6M | $227.9M |
| Total Assets | $75.4M | $2.7B |
| Debt / EquityLower = less leverage | 0.22× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $167.3M | ||
| Q3 25 | $1.1M | $166.7M | ||
| Q2 25 | $775.4K | $205.4M | ||
| Q1 25 | $445.4K | $198.9M | ||
| Q4 24 | $355.7K | $134.9M | ||
| Q3 24 | $588.9K | $166.8M | ||
| Q2 24 | $2.1M | $127.7M | ||
| Q1 24 | $9.4M | $139.2M |
| Q4 25 | $2.6M | — | ||
| Q3 25 | $2.6M | — | ||
| Q2 25 | $2.6M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $2.5M | — | ||
| Q2 24 | $2.6M | — | ||
| Q1 24 | $2.6M | — |
| Q4 25 | $11.6M | $227.9M | ||
| Q3 25 | $10.1M | $221.5M | ||
| Q2 25 | $11.7M | $213.7M | ||
| Q1 25 | $12.0M | $210.1M | ||
| Q4 24 | $10.9M | $205.0M | ||
| Q3 24 | $11.2M | $203.6M | ||
| Q2 24 | $10.5M | $195.9M | ||
| Q1 24 | $13.3M | $194.7M |
| Q4 25 | $75.4M | $2.7B | ||
| Q3 25 | $73.3M | $2.6B | ||
| Q2 25 | $77.4M | $2.6B | ||
| Q1 25 | $82.7M | $2.5B | ||
| Q4 24 | $82.7M | $2.4B | ||
| Q3 24 | $82.1M | $2.4B | ||
| Q2 24 | $82.4M | $2.3B | ||
| Q1 24 | $44.2M | $2.2B |
| Q4 25 | 0.22× | — | ||
| Q3 25 | 0.26× | — | ||
| Q2 25 | 0.22× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.23× | — | ||
| Q2 24 | 0.24× | — | ||
| Q1 24 | 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 | $-1.7M | $26.2M |
| Free Cash FlowOCF − Capex | — | $23.4M |
| FCF MarginFCF / Revenue | — | 96.2% |
| Capex IntensityCapex / Revenue | — | 11.5% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $43.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-1.7M | $26.2M | ||
| Q3 25 | $1.1M | $23.9M | ||
| Q2 25 | $-1.6M | $-7.0M | ||
| Q1 25 | $1.7M | $5.6M | ||
| Q4 24 | $1.1M | $31.2M | ||
| Q3 24 | $3.6M | $13.3M | ||
| Q2 24 | $-2.6M | $15.8M | ||
| Q1 24 | $-1.4M | $-3.2M |
| Q4 25 | — | $23.4M | ||
| Q3 25 | — | $23.4M | ||
| Q2 25 | — | $-7.7M | ||
| Q1 25 | — | $4.2M | ||
| Q4 24 | — | $29.7M | ||
| Q3 24 | — | $12.8M | ||
| Q2 24 | — | $15.7M | ||
| Q1 24 | — | $-3.2M |
| Q4 25 | — | 96.2% | ||
| Q3 25 | — | 95.6% | ||
| Q2 25 | — | -32.5% | ||
| Q1 25 | — | 19.0% | ||
| Q4 24 | — | 139.0% | ||
| Q3 24 | — | 61.5% | ||
| Q2 24 | — | 77.0% | ||
| Q1 24 | — | -16.6% |
| Q4 25 | — | 11.5% | ||
| Q3 25 | — | 2.3% | ||
| Q2 25 | — | 3.0% | ||
| Q1 25 | — | 6.4% | ||
| Q4 24 | — | 7.3% | ||
| Q3 24 | — | 2.8% | ||
| Q2 24 | — | 0.4% | ||
| Q1 24 | — | 0.5% |
| Q4 25 | — | — | ||
| Q3 25 | — | 3.57× | ||
| Q2 25 | — | -1.10× | ||
| Q1 25 | 1.66× | 1.02× | ||
| Q4 24 | — | — | ||
| Q3 24 | 5.12× | 2.45× | ||
| Q2 24 | — | 2.90× | ||
| Q1 24 | — | -0.60× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MSS
| Perishables | $14.4M | 52% |
| Nonperishables | $13.2M | 48% |
OPBK
Segment breakdown not available.
