vs
Side-by-side financial comparison of National Storage Affiliates Trust (NSA) and OneStream, Inc. (OS). Click either name above to swap in a different company.
National Storage Affiliates Trust is the larger business by last-quarter revenue ($187.0M vs $163.7M, roughly 1.1× OneStream, Inc.). National Storage Affiliates Trust runs the higher net margin — 12.2% vs 0.6%, a 11.6% gap on every dollar of revenue. On growth, OneStream, Inc. posted the faster year-over-year revenue change (23.6% vs -1.6%). National Storage Affiliates Trust produced more free cash flow last quarter ($299.8M vs $25.6M). Over the past eight quarters, OneStream, Inc.'s revenue compounded faster (21.8% CAGR vs -2.4%).
National Storage Affiliates Trust is a U.S.-headquartered real estate investment trust focused on self-storage assets. It owns, operates and acquires self-storage facilities across dozens of U.S. states, offering secure storage solutions for residential and commercial customers.
Blue Stream provides cable television, cable telephone, DVR, and up to 1 GIG Internet speed broadband services to customers in the Florida communities of Coral Springs and Weston.
NSA vs OS — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $187.0M | $163.7M |
| Net Profit | $22.9M | $999.0K |
| Gross Margin | 72.5% | 69.8% |
| Operating Margin | 20.2% | -3.2% |
| Net Margin | 12.2% | 0.6% |
| Revenue YoY | -1.6% | 23.6% |
| Net Profit YoY | 36.8% | — |
| EPS (diluted) | $0.23 | — |
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 | $187.0M | $163.7M | ||
| Q3 25 | $188.7M | $154.3M | ||
| Q2 25 | $188.8M | $147.6M | ||
| Q1 25 | $188.4M | $136.3M | ||
| Q4 24 | $190.1M | $132.5M | ||
| Q3 24 | $193.6M | $129.1M | ||
| Q2 24 | $190.4M | $117.5M | ||
| Q1 24 | $196.1M | $110.3M |
| Q4 25 | $22.9M | $999.0K | ||
| Q3 25 | $18.4M | $-8.8M | ||
| Q2 25 | $19.5M | $-18.4M | ||
| Q1 25 | $13.0M | $-24.0M | ||
| Q4 24 | $16.7M | — | ||
| Q3 24 | $18.7M | $-171.9M | ||
| Q2 24 | $17.1M | $-7.8M | ||
| Q1 24 | $59.0M | $-5.0M |
| Q4 25 | 72.5% | 69.8% | ||
| Q3 25 | 70.7% | 68.1% | ||
| Q2 25 | 70.5% | 68.6% | ||
| Q1 25 | 70.7% | 68.0% | ||
| Q4 24 | 72.5% | 66.8% | ||
| Q3 24 | 72.8% | 50.1% | ||
| Q2 24 | 72.6% | 68.5% | ||
| Q1 24 | 72.1% | 69.1% |
| Q4 25 | 20.2% | -3.2% | ||
| Q3 25 | 15.8% | -11.3% | ||
| Q2 25 | 16.5% | -21.8% | ||
| Q1 25 | 11.0% | -29.3% | ||
| Q4 24 | 14.5% | -35.8% | ||
| Q3 24 | 15.8% | -197.6% | ||
| Q2 24 | 17.2% | -9.8% | ||
| Q1 24 | 48.9% | -4.9% |
| Q4 25 | 12.2% | 0.6% | ||
| Q3 25 | 9.8% | -5.7% | ||
| Q2 25 | 10.3% | -12.5% | ||
| Q1 25 | 6.9% | -17.6% | ||
| Q4 24 | 8.8% | — | ||
| Q3 24 | 9.7% | -133.1% | ||
| Q2 24 | 9.0% | -6.7% | ||
| Q1 24 | 30.1% | -4.5% |
| Q4 25 | $0.23 | — | ||
| Q3 25 | $0.17 | — | ||
| Q2 25 | $0.19 | — | ||
| Q1 25 | $0.10 | — | ||
| Q4 24 | $0.19 | — | ||
| Q3 24 | $0.18 | $-1.06 | ||
| Q2 24 | $0.16 | — | ||
| Q1 24 | $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 | $23.3M | $693.6M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $946.0M | $504.7M |
| Total Assets | $5.1B | $1.0B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $23.3M | $693.6M | ||
| Q3 25 | $26.3M | $653.9M | ||
| Q2 25 | $26.1M | $652.1M | ||
| Q1 25 | $19.3M | $593.9M | ||
| Q4 24 | $50.4M | $544.2M | ||
| Q3 24 | $69.9M | $495.5M | ||
| Q2 24 | $59.0M | $140.5M | ||
| Q1 24 | $64.2M | — |
| Q4 25 | $946.0M | $504.7M | ||
| Q3 25 | $973.1M | $472.1M | ||
| Q2 25 | $1.0B | $458.2M | ||
| Q1 25 | $1.0B | $412.9M | ||
| Q4 24 | $1.1B | $386.2M | ||
| Q3 24 | $986.9M | $458.2M | ||
| Q2 24 | $1.2B | $97.5M | ||
| Q1 24 | $1.3B | $102.5M |
| Q4 25 | $5.1B | $1.0B | ||
| Q3 25 | $5.1B | $949.4M | ||
| Q2 25 | $5.2B | $910.5M | ||
| Q1 25 | $5.3B | $867.3M | ||
| Q4 24 | $5.4B | $823.2M | ||
| Q3 24 | $5.4B | $750.1M | ||
| Q2 24 | $5.3B | $379.7M | ||
| Q1 24 | $5.4B | — |
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 | $338.5M | $25.8M |
| Free Cash FlowOCF − Capex | $299.8M | $25.6M |
| FCF MarginFCF / Revenue | 160.3% | 15.7% |
| Capex IntensityCapex / Revenue | 20.7% | 0.1% |
| Cash ConversionOCF / Net Profit | 14.79× | 25.79× |
| TTM Free Cash FlowTrailing 4 quarters | $541.5M | $95.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $338.5M | $25.8M | ||
| Q3 25 | $100.2M | $5.0M | ||
| Q2 25 | $79.9M | $29.7M | ||
| Q1 25 | $85.6M | $36.2M | ||
| Q4 24 | $363.1M | — | ||
| Q3 24 | $105.7M | $2.4M | ||
| Q2 24 | $83.2M | $8.1M | ||
| Q1 24 | $94.0M | $25.5M |
| Q4 25 | $299.8M | $25.6M | ||
| Q3 25 | $88.0M | $4.8M | ||
| Q2 25 | $73.8M | $29.4M | ||
| Q1 25 | $79.9M | $35.8M | ||
| Q4 24 | $344.4M | — | ||
| Q3 24 | $101.8M | $1.3M | ||
| Q2 24 | $79.5M | $7.7M | ||
| Q1 24 | $88.6M | $24.9M |
| Q4 25 | 160.3% | 15.7% | ||
| Q3 25 | 46.6% | 3.1% | ||
| Q2 25 | 39.1% | 19.9% | ||
| Q1 25 | 42.4% | 26.3% | ||
| Q4 24 | 181.2% | — | ||
| Q3 24 | 52.6% | 1.0% | ||
| Q2 24 | 41.7% | 6.6% | ||
| Q1 24 | 45.2% | 22.5% |
| Q4 25 | 20.7% | 0.1% | ||
| Q3 25 | 6.5% | 0.1% | ||
| Q2 25 | 3.2% | 0.2% | ||
| Q1 25 | 3.0% | 0.3% | ||
| Q4 24 | 9.8% | — | ||
| Q3 24 | 2.0% | 0.8% | ||
| Q2 24 | 1.9% | 0.3% | ||
| Q1 24 | 2.7% | 0.6% |
| Q4 25 | 14.79× | 25.79× | ||
| Q3 25 | 5.44× | — | ||
| Q2 25 | 4.10× | — | ||
| Q1 25 | 6.59× | — | ||
| Q4 24 | 21.70× | — | ||
| Q3 24 | 5.65× | — | ||
| Q2 24 | 4.88× | — | ||
| Q1 24 | 1.59× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
NSA
Segment breakdown not available.
OS
| Subscription And Circulation | $150.3M | 92% |
| Professional Services And Other | $9.4M | 6% |
| License | $4.0M | 2% |
