vs
Side-by-side financial comparison of Maison Solutions Inc. (MSS) and DNA X, Inc. (SONM). Click either name above to swap in a different company.
Maison Solutions Inc. is the larger business by last-quarter revenue ($27.6M vs $16.2M, roughly 1.7× DNA X, Inc.). Maison Solutions Inc. runs the higher net margin — -18.0% vs -29.3%, a 11.3% gap on every dollar of revenue. On growth, DNA X, Inc. posted the faster year-over-year revenue change (7.9% vs -10.9%). Over the past eight quarters, Maison Solutions Inc.'s revenue compounded faster (42.5% CAGR vs 9.9%).
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 SONM — Head-to-Head
Income Statement — Q2 FY2026 vs Q3 FY2025
| Metric | | |
|---|---|---|
| Revenue | $27.6M | $16.2M |
| Net Profit | $-5.0M | $-4.8M |
| Gross Margin | 23.4% | 11.2% |
| Operating Margin | -4.9% | -24.5% |
| Net Margin | -18.0% | -29.3% |
| Revenue YoY | -10.9% | 7.9% |
| Net Profit YoY | -1840.5% | -89.2% |
| EPS (diluted) | $-0.23 | $-4.83 |
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 | — | ||
| Q3 25 | $27.2M | $16.2M | ||
| Q2 25 | $34.4M | $11.2M | ||
| Q1 25 | $32.3M | $16.7M | ||
| Q4 24 | $29.4M | $15.3M | ||
| Q3 24 | $28.2M | $15.0M | ||
| Q2 24 | $16.9M | $11.5M | ||
| Q1 24 | $13.6M | $9.1M |
| Q4 25 | $-5.0M | — | ||
| Q3 25 | $-1.5M | $-4.8M | ||
| Q2 25 | $-287.4K | $-7.5M | ||
| Q1 25 | $1.0M | $458.0K | ||
| Q4 24 | $-256.0K | $-21.6M | ||
| Q3 24 | $700.9K | $-2.5M | ||
| Q2 24 | $-2.8M | $-6.6M | ||
| Q1 24 | $-549.0K | $-2.9M |
| Q4 25 | 23.4% | — | ||
| Q3 25 | 24.1% | 11.2% | ||
| Q2 25 | 9.5% | 7.6% | ||
| Q1 25 | 21.8% | 50.0% | ||
| Q4 24 | 26.9% | -1.2% | ||
| Q3 24 | 28.9% | 28.2% | ||
| Q2 24 | 13.0% | 25.8% | ||
| Q1 24 | 23.4% | 31.8% |
| Q4 25 | -4.9% | — | ||
| Q3 25 | 0.7% | -24.5% | ||
| Q2 25 | -15.9% | -60.2% | ||
| Q1 25 | 3.7% | 3.9% | ||
| Q4 24 | 3.2% | 55.3% | ||
| Q3 24 | 7.3% | -15.8% | ||
| Q2 24 | -14.4% | -56.2% | ||
| Q1 24 | -2.3% | -29.5% |
| Q4 25 | -18.0% | — | ||
| Q3 25 | -5.7% | -29.3% | ||
| Q2 25 | -0.8% | -66.8% | ||
| Q1 25 | 3.1% | 2.7% | ||
| Q4 24 | -0.9% | -141.6% | ||
| Q3 24 | 2.5% | -16.7% | ||
| Q2 24 | -16.4% | -57.5% | ||
| Q1 24 | -4.0% | -31.9% |
| Q4 25 | $-0.23 | — | ||
| Q3 25 | $-0.08 | $-4.83 | ||
| Q2 25 | $-0.02 | $-0.79 | ||
| Q1 25 | $0.06 | $0.08 | ||
| Q4 24 | $-0.01 | $-116.99 | ||
| Q3 24 | $0.04 | $-9.32 | ||
| Q2 24 | $-0.16 | $-1.41 | ||
| Q1 24 | $-0.03 | $-0.65 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $2.1M |
| Total DebtLower is stronger | $2.6M | $5.1M |
| Stockholders' EquityBook value | $11.6M | $-701.0K |
| Total Assets | $75.4M | $40.2M |
| Debt / EquityLower = less leverage | 0.22× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | — | ||
| Q3 25 | $1.1M | $2.1M | ||
| Q2 25 | $775.4K | $2.0M | ||
| Q1 25 | $445.4K | $2.1M | ||
| Q4 24 | $355.7K | $5.3M | ||
| Q3 24 | $588.9K | $9.1M | ||
| Q2 24 | $2.1M | $9.6M | ||
| Q1 24 | $9.4M | $9.3M |
| Q4 25 | $2.6M | — | ||
| Q3 25 | $2.6M | $5.1M | ||
| Q2 25 | $2.6M | $2.9M | ||
| Q1 25 | — | $2.8M | ||
| Q4 24 | — | — | ||
| Q3 24 | $2.5M | — | ||
| Q2 24 | $2.6M | — | ||
| Q1 24 | $2.6M | — |
| Q4 25 | $11.6M | — | ||
| Q3 25 | $10.1M | $-701.0K | ||
| Q2 25 | $11.7M | $-1.3M | ||
| Q1 25 | $12.0M | $-1.1M | ||
| Q4 24 | $10.9M | $-5.7M | ||
| Q3 24 | $11.2M | $15.3M | ||
| Q2 24 | $10.5M | $17.5M | ||
| Q1 24 | $13.3M | $19.8M |
| Q4 25 | $75.4M | — | ||
| Q3 25 | $73.3M | $40.2M | ||
| Q2 25 | $77.4M | $36.1M | ||
| Q1 25 | $82.7M | $36.0M | ||
| Q4 24 | $82.7M | $39.7M | ||
| Q3 24 | $82.1M | $49.1M | ||
| Q2 24 | $82.4M | $45.9M | ||
| Q1 24 | $44.2M | $42.4M |
| 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 | $-7.0M |
| Free Cash FlowOCF − Capex | — | — |
| FCF MarginFCF / Revenue | — | — |
| Capex IntensityCapex / Revenue | — | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-1.7M | — | ||
| Q3 25 | $1.1M | $-7.0M | ||
| Q2 25 | $-1.6M | $-4.9M | ||
| Q1 25 | $1.7M | $-9.6M | ||
| Q4 24 | $1.1M | $-4.5M | ||
| Q3 24 | $3.6M | $-417.0K | ||
| Q2 24 | $-2.6M | $-3.4M | ||
| Q1 24 | $-1.4M | $-168.0K |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $-4.5M | ||
| Q3 24 | — | $-554.0K | ||
| Q2 24 | — | $-3.4M | ||
| Q1 24 | — | $-198.0K |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | -29.6% | ||
| Q3 24 | — | -3.7% | ||
| Q2 24 | — | -29.8% | ||
| Q1 24 | — | -2.2% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.1% | ||
| Q3 24 | — | 0.9% | ||
| Q2 24 | — | 0.3% | ||
| Q1 24 | — | 0.3% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 1.66× | -20.97× | ||
| Q4 24 | — | — | ||
| Q3 24 | 5.12× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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% |
SONM
Segment breakdown not available.
