vs
Side-by-side financial comparison of First Western Financial Inc (MYFW) and SBC Medical Group Holdings Inc (SBC). Click either name above to swap in a different company.
SBC Medical Group Holdings Inc is the larger business by last-quarter revenue ($39.6M vs $27.5M, roughly 1.4× First Western Financial Inc). Over the past eight quarters, First Western Financial Inc's revenue compounded faster (10.0% CAGR vs -15.0%).
The Western Union Company is an American multinational financial services corporation headquartered in Denver, Colorado.
SBC Medical Group Holdings Inc. is a leading Japan-headquartered healthcare provider primarily focused on aesthetic medicine, dermatology, and anti-aging wellness services. It operates an extensive network of clinics across Japan, catering to both domestic patients and international medical tourists, with core offerings including cosmetic surgery and non-invasive skincare treatments.
MYFW vs SBC — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $27.5M | $39.6M |
| Net Profit | — | $14.2M |
| Gross Margin | — | 73.1% |
| Operating Margin | — | 32.5% |
| Net Margin | — | 35.9% |
| Revenue YoY | — | -10.9% |
| Net Profit YoY | — | 117.2% |
| EPS (diluted) | $0.63 | $0.15 |
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.
| Q1 26 | $27.5M | — | ||
| Q4 25 | $26.7M | $39.6M | ||
| Q3 25 | $26.3M | $43.4M | ||
| Q2 25 | $24.2M | $43.4M | ||
| Q1 25 | $24.8M | $47.3M | ||
| Q4 24 | $24.3M | $44.4M | ||
| Q3 24 | $22.5M | $53.1M | ||
| Q2 24 | $22.8M | $53.1M |
| Q1 26 | — | — | ||
| Q4 25 | $3.3M | $14.2M | ||
| Q3 25 | $3.2M | $12.8M | ||
| Q2 25 | $2.5M | $2.5M | ||
| Q1 25 | $4.2M | $21.5M | ||
| Q4 24 | $2.7M | $6.5M | ||
| Q3 24 | $2.1M | $2.8M | ||
| Q2 24 | $1.1M | $18.5M |
| Q1 26 | — | — | ||
| Q4 25 | — | 73.1% | ||
| Q3 25 | — | 70.6% | ||
| Q2 25 | — | 69.2% | ||
| Q1 25 | — | 79.7% | ||
| Q4 24 | — | 76.3% | ||
| Q3 24 | — | 81.5% | ||
| Q2 24 | — | 74.2% |
| Q1 26 | — | — | ||
| Q4 25 | 16.6% | 32.5% | ||
| Q3 25 | 15.1% | 36.6% | ||
| Q2 25 | 13.7% | 33.6% | ||
| Q1 25 | 21.6% | 51.1% | ||
| Q4 24 | 16.1% | 10.6% | ||
| Q3 24 | 11.9% | 26.1% | ||
| Q2 24 | 6.2% | 51.4% |
| Q1 26 | — | — | ||
| Q4 25 | 12.9% | 35.9% | ||
| Q3 25 | 12.1% | 29.6% | ||
| Q2 25 | 10.3% | 5.7% | ||
| Q1 25 | 16.9% | 45.4% | ||
| Q4 24 | 11.3% | 14.7% | ||
| Q3 24 | 9.5% | 5.3% | ||
| Q2 24 | 4.7% | 34.8% |
| Q1 26 | $0.63 | — | ||
| Q4 25 | $0.33 | $0.15 | ||
| Q3 25 | $0.32 | $0.12 | ||
| Q2 25 | $0.26 | $0.02 | ||
| Q1 25 | $0.43 | $0.21 | ||
| Q4 24 | $0.28 | $0.05 | ||
| Q3 24 | $0.22 | $0.03 | ||
| Q2 24 | $0.11 | $0.20 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | — | $164.1M |
| Total DebtLower is stronger | — | $42.8M |
| Stockholders' EquityBook value | $273.4M | $248.3M |
| Total Assets | $3.2B | $380.4M |
| Debt / EquityLower = less leverage | — | 0.17× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | — | $164.1M | ||
| Q3 25 | — | $127.4M | ||
| Q2 25 | — | $152.7M | ||
| Q1 25 | — | $132.1M | ||
| Q4 24 | — | $125.0M | ||
| Q3 24 | — | $137.4M | ||
| Q2 24 | — | — |
| Q1 26 | — | — | ||
| Q4 25 | — | $42.8M | ||
| Q3 25 | — | $21.1M | ||
| Q2 25 | — | $7.1M | ||
| Q1 25 | — | $6.9M | ||
| Q4 24 | $0 | $6.6M | ||
| Q3 24 | — | $823.2K | ||
| Q2 24 | — | — |
| Q1 26 | $273.4M | — | ||
| Q4 25 | $265.6M | $248.3M | ||
| Q3 25 | $261.5M | $248.0M | ||
| Q2 25 | $258.8M | $244.6M | ||
| Q1 25 | $256.6M | $226.4M | ||
| Q4 24 | $252.3M | $195.1M | ||
| Q3 24 | $248.8M | $205.0M | ||
| Q2 24 | $246.9M | $8.8M |
| Q1 26 | $3.2B | — | ||
| Q4 25 | $3.2B | $380.4M | ||
| Q3 25 | $3.2B | $321.4M | ||
| Q2 25 | $3.0B | $315.3M | ||
| Q1 25 | $2.9B | $284.6M | ||
| Q4 24 | $2.9B | $266.1M | ||
| Q3 24 | $2.9B | $296.5M | ||
| Q2 24 | $2.9B | $19.5M |
| Q1 26 | — | — | ||
| Q4 25 | — | 0.17× | ||
| Q3 25 | — | 0.09× | ||
| Q2 25 | — | 0.03× | ||
| Q1 25 | — | 0.03× | ||
| Q4 24 | 0.00× | 0.03× | ||
| Q3 24 | — | 0.00× | ||
| Q2 24 | — | — |
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 | — | $52.0M |
| Free Cash FlowOCF − Capex | — | $51.2M |
| FCF MarginFCF / Revenue | — | 129.3% |
| Capex IntensityCapex / Revenue | — | 2.0% |
| Cash ConversionOCF / Net Profit | — | 3.66× |
| TTM Free Cash FlowTrailing 4 quarters | — | $23.3M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $-1.8M | $52.0M | ||
| Q3 25 | $10.0M | $-20.9M | ||
| Q2 25 | $-9.1M | $-8.3M | ||
| Q1 25 | $8.0M | $1.9M | ||
| Q4 24 | $606.0K | $-7.3M | ||
| Q3 24 | $18.8M | $5.0M | ||
| Q2 24 | $-11.5M | $19.2M |
| Q1 26 | — | — | ||
| Q4 25 | $-5.8M | $51.2M | ||
| Q3 25 | $9.0M | $-20.9M | ||
| Q2 25 | $-9.7M | $-8.6M | ||
| Q1 25 | $7.0M | $1.7M | ||
| Q4 24 | $-607.0K | $-7.9M | ||
| Q3 24 | $18.6M | $4.6M | ||
| Q2 24 | $-11.9M | $18.3M |
| Q1 26 | — | — | ||
| Q4 25 | -21.6% | 129.3% | ||
| Q3 25 | 34.1% | -48.3% | ||
| Q2 25 | -39.9% | -19.9% | ||
| Q1 25 | 28.1% | 3.5% | ||
| Q4 24 | -2.5% | -17.8% | ||
| Q3 24 | 82.3% | 8.7% | ||
| Q2 24 | -52.1% | 34.5% |
| Q1 26 | — | — | ||
| Q4 25 | 14.9% | 2.0% | ||
| Q3 25 | 4.1% | 0.1% | ||
| Q2 25 | 2.4% | 0.7% | ||
| Q1 25 | 4.2% | 0.5% | ||
| Q4 24 | 5.0% | 1.3% | ||
| Q3 24 | 1.3% | 0.8% | ||
| Q2 24 | 1.6% | 1.6% |
| Q1 26 | — | — | ||
| Q4 25 | -0.54× | 3.66× | ||
| Q3 25 | 3.15× | -1.63× | ||
| Q2 25 | -3.63× | -3.39× | ||
| Q1 25 | 1.91× | 0.09× | ||
| Q4 24 | 0.22× | -1.12× | ||
| Q3 24 | 8.83× | 1.77× | ||
| Q2 24 | -10.68× | 1.04× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MYFW
| Net Interest Income | $20.9M | 76% |
| Noninterest Income | $6.7M | 24% |
SBC
| Franchising | $10.3M | 26% |
| Medical Corporation Shobikai | $8.1M | 21% |
| Medical Corporation Nasukai | $7.2M | 18% |
| Management Services | $6.3M | 16% |
| Rental Services | $4.3M | 11% |
| Medical Corporation Association Furinkai | $3.0M | 8% |
| Japan Medical And Beauty Inc | $656.5K | 2% |
