vs
Side-by-side financial comparison of Maison Solutions Inc. (MSS) and Silvercrest Asset Management Group Inc. (SAMG). Click either name above to swap in a different company.
Silvercrest Asset Management Group Inc. is the larger business by last-quarter revenue ($32.0M vs $27.6M, roughly 1.2× Maison Solutions Inc.). Silvercrest Asset Management Group Inc. runs the higher net margin — -0.4% vs -18.0%, a 17.6% gap on every dollar of revenue. On growth, Silvercrest Asset Management Group Inc. posted the faster year-over-year revenue change (-0.0% vs -10.9%). Over the past eight quarters, Maison Solutions Inc.'s revenue compounded faster (42.5% CAGR vs 2.7%).
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.
MSS vs SAMG — Head-to-Head
Income Statement — Q2 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $27.6M | $32.0M |
| Net Profit | $-5.0M | $-120.0K |
| Gross Margin | 23.4% | — |
| Operating Margin | -4.9% | -2.8% |
| Net Margin | -18.0% | -0.4% |
| Revenue YoY | -10.9% | -0.0% |
| Net Profit YoY | -1840.5% | -107.4% |
| EPS (diluted) | $-0.23 | $0.02 |
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 | $32.0M | ||
| Q3 25 | $27.2M | $31.3M | ||
| Q2 25 | $34.4M | $30.7M | ||
| Q1 25 | $32.3M | $31.4M | ||
| Q4 24 | $29.4M | $32.0M | ||
| Q3 24 | $28.2M | $30.4M | ||
| Q2 24 | $16.9M | $31.0M | ||
| Q1 24 | $13.6M | $30.3M |
| Q4 25 | $-5.0M | $-120.0K | ||
| Q3 25 | $-1.5M | $618.0K | ||
| Q2 25 | $-287.4K | $1.9M | ||
| Q1 25 | $1.0M | $2.5M | ||
| Q4 24 | $-256.0K | $1.6M | ||
| Q3 24 | $700.9K | $2.3M | ||
| Q2 24 | $-2.8M | $2.7M | ||
| Q1 24 | $-549.0K | $3.0M |
| 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% | -2.8% | ||
| Q3 25 | 0.7% | 4.3% | ||
| Q2 25 | -15.9% | 13.2% | ||
| Q1 25 | 3.7% | 15.4% | ||
| Q4 24 | 3.2% | 6.1% | ||
| Q3 24 | 7.3% | 14.6% | ||
| Q2 24 | -14.4% | 17.1% | ||
| Q1 24 | -2.3% | 19.5% |
| Q4 25 | -18.0% | -0.4% | ||
| Q3 25 | -5.7% | 2.0% | ||
| Q2 25 | -0.8% | 6.3% | ||
| Q1 25 | 3.1% | 7.9% | ||
| Q4 24 | -0.9% | 5.1% | ||
| Q3 24 | 2.5% | 7.4% | ||
| Q2 24 | -16.4% | 8.6% | ||
| Q1 24 | -4.0% | 9.9% |
| Q4 25 | $-0.23 | $0.02 | ||
| Q3 25 | $-0.08 | $0.07 | ||
| Q2 25 | $-0.02 | $0.21 | ||
| Q1 25 | $0.06 | $0.26 | ||
| Q4 24 | $-0.01 | $0.16 | ||
| Q3 24 | $0.04 | $0.24 | ||
| Q2 24 | $-0.16 | $0.28 | ||
| Q1 24 | $-0.03 | $0.32 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $44.1M |
| Total DebtLower is stronger | $2.6M | — |
| Stockholders' EquityBook value | $11.6M | $50.3M |
| Total Assets | $75.4M | $166.6M |
| Debt / EquityLower = less leverage | 0.22× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $44.1M | ||
| Q3 25 | $1.1M | $36.1M | ||
| Q2 25 | $775.4K | $30.0M | ||
| Q1 25 | $445.4K | $36.3M | ||
| Q4 24 | $355.7K | $68.6M | ||
| Q3 24 | $588.9K | $58.1M | ||
| Q2 24 | $2.1M | $49.9M | ||
| Q1 24 | $9.4M | $39.7M |
| 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 | $50.3M | ||
| Q3 25 | $10.1M | $58.9M | ||
| Q2 25 | $11.7M | $64.6M | ||
| Q1 25 | $12.0M | $80.0M | ||
| Q4 24 | $10.9M | $80.7M | ||
| Q3 24 | $11.2M | $84.6M | ||
| Q2 24 | $10.5M | $85.3M | ||
| Q1 24 | $13.3M | $83.9M |
| Q4 25 | $75.4M | $166.6M | ||
| Q3 25 | $73.3M | $157.6M | ||
| Q2 25 | $77.4M | $152.7M | ||
| Q1 25 | $82.7M | $159.9M | ||
| Q4 24 | $82.7M | $194.4M | ||
| Q3 24 | $82.1M | $184.2M | ||
| Q2 24 | $82.4M | $177.6M | ||
| Q1 24 | $44.2M | $170.2M |
| 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 | $18.6M |
| Free Cash FlowOCF − Capex | — | $15.0M |
| FCF MarginFCF / Revenue | — | 46.9% |
| Capex IntensityCapex / Revenue | — | 11.4% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $17.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-1.7M | $18.6M | ||
| Q3 25 | $1.1M | $14.6M | ||
| Q2 25 | $-1.6M | $13.8M | ||
| Q1 25 | $1.7M | $-24.7M | ||
| Q4 24 | $1.1M | $21.6M | ||
| Q3 24 | $3.6M | $13.3M | ||
| Q2 24 | $-2.6M | $16.0M | ||
| Q1 24 | $-1.4M | $-24.1M |
| Q4 25 | — | $15.0M | ||
| Q3 25 | — | $13.8M | ||
| Q2 25 | — | $13.4M | ||
| Q1 25 | — | $-25.1M | ||
| Q4 24 | — | $19.9M | ||
| Q3 24 | — | $12.9M | ||
| Q2 24 | — | $15.6M | ||
| Q1 24 | — | $-24.7M |
| Q4 25 | — | 46.9% | ||
| Q3 25 | — | 44.1% | ||
| Q2 25 | — | 43.6% | ||
| Q1 25 | — | -80.0% | ||
| Q4 24 | — | 62.2% | ||
| Q3 24 | — | 42.4% | ||
| Q2 24 | — | 50.4% | ||
| Q1 24 | — | -81.6% |
| Q4 25 | — | 11.4% | ||
| Q3 25 | — | 2.6% | ||
| Q2 25 | — | 1.5% | ||
| Q1 25 | — | 1.3% | ||
| Q4 24 | — | 5.3% | ||
| Q3 24 | — | 1.2% | ||
| Q2 24 | — | 1.1% | ||
| Q1 24 | — | 2.0% |
| Q4 25 | — | — | ||
| Q3 25 | — | 23.62× | ||
| Q2 25 | — | 7.22× | ||
| Q1 25 | 1.66× | -10.01× | ||
| Q4 24 | — | 13.34× | ||
| Q3 24 | 5.12× | 5.90× | ||
| Q2 24 | — | 6.00× | ||
| Q1 24 | — | -8.03× |
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% |
SAMG
| Investment Advisory Management And Administrative Service | $30.7M | 96% |
| Tax And Family Office Services | $1.2M | 4% |
