vs
Side-by-side financial comparison of OSR Holdings, Inc. (OSRH) and Sidus Space Inc. (SIDU). Click either name above to swap in a different company.
OSR Holdings, Inc. is the larger business by last-quarter revenue ($627.7K vs $366.0K, roughly 1.7× Sidus Space Inc.). OSR Holdings, Inc. runs the higher net margin — -508.9% vs -3115.2%, a 2606.2% gap on every dollar of revenue. On growth, Sidus Space Inc. posted the faster year-over-year revenue change (-16.2% vs -23.7%).
Sidus Space Inc is a U.S.-headquartered space technology and services provider specializing in small satellite design, manufacturing and operation. It offers end-to-end space solutions including data analytics, on-orbit servicing and custom hardware for commercial, government and academic clients worldwide, supporting various space mission objectives.
OSRH vs SIDU — Head-to-Head
Income Statement — Q3 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $627.7K | $366.0K |
| Net Profit | $-3.2M | $-11.4M |
| Gross Margin | 41.7% | -474.9% |
| Operating Margin | -605.9% | -3009.2% |
| Net Margin | -508.9% | -3115.2% |
| Revenue YoY | -23.7% | -16.2% |
| Net Profit YoY | -1283.3% | -100.9% |
| EPS (diluted) | $0.12 | $-0.29 |
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 | — | $366.0K | ||
| Q3 25 | $627.7K | $559.1K | ||
| Q2 25 | $1.1M | $691.1K | ||
| Q1 25 | $761.3K | — | ||
| Q4 24 | — | $436.5K | ||
| Q3 24 | $823.0K | $1.8M | ||
| Q2 24 | $881.8K | $834.8K | ||
| Q1 24 | $910.2K | $845.1K |
| Q4 25 | — | $-11.4M | ||
| Q3 25 | $-3.2M | $-6.0M | ||
| Q2 25 | $-5.2M | $-5.6M | ||
| Q1 25 | $-11.4M | — | ||
| Q4 24 | — | $-5.7M | ||
| Q3 24 | $-231.0K | $-3.9M | ||
| Q2 24 | $-97.3K | $-4.1M | ||
| Q1 24 | $-60.4K | $-3.8M |
| Q4 25 | — | -474.9% | ||
| Q3 25 | 41.7% | -232.3% | ||
| Q2 25 | 2.9% | -148.6% | ||
| Q1 25 | 22.2% | — | ||
| Q4 24 | — | -171.8% | ||
| Q3 24 | 21.8% | 2.2% | ||
| Q2 24 | 26.3% | -100.8% | ||
| Q1 24 | 26.3% | 9.9% |
| Q4 25 | — | -3009.2% | ||
| Q3 25 | -605.9% | -1007.2% | ||
| Q2 25 | -460.5% | -765.5% | ||
| Q1 25 | -383.3% | — | ||
| Q4 24 | — | -1165.4% | ||
| Q3 24 | -433.4% | -180.5% | ||
| Q2 24 | -364.0% | -466.9% | ||
| Q1 24 | -362.8% | -421.4% |
| Q4 25 | — | -3115.2% | ||
| Q3 25 | -508.9% | -1079.2% | ||
| Q2 25 | -460.2% | -814.0% | ||
| Q1 25 | -1496.5% | — | ||
| Q4 24 | — | -1300.0% | ||
| Q3 24 | -28.1% | -222.1% | ||
| Q2 24 | -11.0% | -495.5% | ||
| Q1 24 | -6.6% | -450.9% |
| Q4 25 | — | $-0.29 | ||
| Q3 25 | $0.12 | $-0.24 | ||
| Q2 25 | — | $-0.31 | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $-0.26 | ||
| Q3 24 | $-0.06 | $-0.93 | ||
| Q2 24 | $-0.02 | $-0.99 | ||
| Q1 24 | $-0.01 | $-1.42 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $2.2M | — |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $134.2M | $50.6M |
| Total Assets | $177.3M | $66.1M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | — | ||
| Q3 25 | $2.2M | — | ||
| Q2 25 | $1.6M | — | ||
| Q1 25 | $1.6M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $12.2K | — | ||
| Q2 24 | $119.1K | — | ||
| Q1 24 | $3.6K | — |
| Q4 25 | — | $50.6M | ||
| Q3 25 | $134.2M | $24.0M | ||
| Q2 25 | $139.2M | $14.3M | ||
| Q1 25 | $132.3M | — | ||
| Q4 24 | — | $23.5M | ||
| Q3 24 | $-5.8M | $9.3M | ||
| Q2 24 | $-4.9M | $13.1M | ||
| Q1 24 | $-4.3M | $17.2M |
| Q4 25 | — | $66.1M | ||
| Q3 25 | $177.3M | $39.9M | ||
| Q2 25 | $185.4M | $29.7M | ||
| Q1 25 | $174.6M | — | ||
| Q4 24 | — | $37.7M | ||
| Q3 24 | $20.9M | $23.1M | ||
| Q2 24 | $20.6M | $21.8M | ||
| Q1 24 | $37.3M | $25.4M |
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 | $-2.7M | $-4.1M |
| Free Cash FlowOCF − Capex | — | $-6.5M |
| FCF MarginFCF / Revenue | — | -1768.6% |
| Capex IntensityCapex / Revenue | — | 651.5% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-28.1M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $-4.1M | ||
| Q3 25 | $-2.7M | $-6.2M | ||
| Q2 25 | $-482.6K | $-4.6M | ||
| Q1 25 | $-64.1K | — | ||
| Q4 24 | — | $-5.5M | ||
| Q3 24 | $-686.5K | $-2.7M | ||
| Q2 24 | $-483.2K | $-2.2M | ||
| Q1 24 | $-498.8K | $-5.4M |
| Q4 25 | — | $-6.5M | ||
| Q3 25 | — | $-7.7M | ||
| Q2 25 | — | $-6.0M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $-7.9M | ||
| Q3 24 | — | $-3.8M | ||
| Q2 24 | — | $-4.0M | ||
| Q1 24 | — | $-7.6M |
| Q4 25 | — | -1768.6% | ||
| Q3 25 | — | -1369.2% | ||
| Q2 25 | — | -870.2% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | -1811.7% | ||
| Q3 24 | — | -213.6% | ||
| Q2 24 | — | -477.9% | ||
| Q1 24 | — | -905.0% |
| Q4 25 | — | 651.5% | ||
| Q3 25 | — | 256.8% | ||
| Q2 25 | — | 199.1% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 543.4% | ||
| Q3 24 | — | 58.9% | ||
| Q2 24 | — | 220.1% | ||
| Q1 24 | — | 263.9% |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
