vs
Side-by-side financial comparison of SBC Medical Group Holdings Inc (SBC) and System1, Inc. (SST). Click either name above to swap in a different company.
System1, Inc. is the larger business by last-quarter revenue ($51.9M vs $39.6M, roughly 1.3× SBC Medical Group Holdings Inc). SBC Medical Group Holdings Inc runs the higher net margin — 35.9% vs -26.0%, a 61.8% gap on every dollar of revenue. On growth, SBC Medical Group Holdings Inc posted the faster year-over-year revenue change (-10.9% vs -31.3%). Over the past eight quarters, SBC Medical Group Holdings Inc's revenue compounded faster (-15.0% CAGR vs -21.8%).
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.
System1 is an American Internet advertising company. Formerly known as OpenMail, it was founded in 2013. It describes itself as operating a "Responsive Acquisition Marketing Platform", and cites privacy as one of its principal foci, although it has been criticized for its influence on privacy-focused properties, including search engine Startpage.com. It is headquartered in Marina del Rey, California.
SBC vs SST — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $39.6M | $51.9M |
| Net Profit | $14.2M | $-13.5M |
| Gross Margin | 73.1% | 41.0% |
| Operating Margin | 32.5% | -33.6% |
| Net Margin | 35.9% | -26.0% |
| Revenue YoY | -10.9% | -31.3% |
| Net Profit YoY | 117.2% | 4.8% |
| EPS (diluted) | $0.15 | $-3.58 |
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 | $39.6M | $51.9M | ||
| Q3 25 | $43.4M | $61.6M | ||
| Q2 25 | $43.4M | $78.1M | ||
| Q1 25 | $47.3M | $74.5M | ||
| Q4 24 | $44.4M | $75.6M | ||
| Q3 24 | $53.1M | $88.8M | ||
| Q2 24 | $53.1M | $94.6M | ||
| Q1 24 | $54.8M | $84.9M |
| Q4 25 | $14.2M | $-13.5M | ||
| Q3 25 | $12.8M | $-18.5M | ||
| Q2 25 | $2.5M | $-17.5M | ||
| Q1 25 | $21.5M | $-15.9M | ||
| Q4 24 | $6.5M | $-14.2M | ||
| Q3 24 | $2.8M | $-23.6M | ||
| Q2 24 | $18.5M | $-26.4M | ||
| Q1 24 | $18.8M | $-10.5M |
| Q4 25 | 73.1% | 41.0% | ||
| Q3 25 | 70.6% | 36.9% | ||
| Q2 25 | 69.2% | 35.7% | ||
| Q1 25 | 79.7% | 38.2% | ||
| Q4 24 | 76.3% | 42.1% | ||
| Q3 24 | 81.5% | 28.0% | ||
| Q2 24 | 74.2% | 27.6% | ||
| Q1 24 | 72.1% | 21.9% |
| Q4 25 | 32.5% | -33.6% | ||
| Q3 25 | 36.6% | -25.3% | ||
| Q2 25 | 33.6% | -20.4% | ||
| Q1 25 | 51.1% | -17.6% | ||
| Q4 24 | 10.6% | -15.7% | ||
| Q3 24 | 26.1% | -24.6% | ||
| Q2 24 | 51.4% | -30.8% | ||
| Q1 24 | 44.6% | -30.4% |
| Q4 25 | 35.9% | -26.0% | ||
| Q3 25 | 29.6% | -30.1% | ||
| Q2 25 | 5.7% | -22.4% | ||
| Q1 25 | 45.4% | -21.3% | ||
| Q4 24 | 14.7% | -18.7% | ||
| Q3 24 | 5.3% | -26.6% | ||
| Q2 24 | 34.8% | -27.9% | ||
| Q1 24 | 34.2% | -12.4% |
| Q4 25 | $0.15 | $-3.58 | ||
| Q3 25 | $0.12 | $-2.30 | ||
| Q2 25 | $0.02 | $-2.23 | ||
| Q1 25 | $0.21 | $-0.21 | ||
| Q4 24 | $0.05 | $-3.41 | ||
| Q3 24 | $0.03 | $-3.37 | ||
| Q2 24 | $0.20 | $-3.80 | ||
| Q1 24 | $0.20 | $-0.16 |
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 | $86.9M |
| Total DebtLower is stronger | $42.8M | $305.1M |
| Stockholders' EquityBook value | $248.3M | $30.5M |
| Total Assets | $380.4M | $405.0M |
| Debt / EquityLower = less leverage | 0.17× | 10.01× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $164.1M | $86.9M | ||
| Q3 25 | $127.4M | $54.6M | ||
| Q2 25 | $152.7M | $63.6M | ||
| Q1 25 | $132.1M | $43.9M | ||
| Q4 24 | $125.0M | $63.6M | ||
| Q3 24 | $137.4M | $69.1M | ||
| Q2 24 | — | $75.7M | ||
| Q1 24 | — | $69.9M |
| Q4 25 | $42.8M | $305.1M | ||
| Q3 25 | $21.1M | $259.2M | ||
| Q2 25 | $7.1M | $263.3M | ||
| Q1 25 | $6.9M | $267.4M | ||
| Q4 24 | $6.6M | $255.1M | ||
| Q3 24 | $823.2K | $259.2M | ||
| Q2 24 | — | $263.3M | ||
| Q1 24 | — | $268.6M |
| Q4 25 | $248.3M | $30.5M | ||
| Q3 25 | $248.0M | $42.7M | ||
| Q2 25 | $244.6M | $58.2M | ||
| Q1 25 | $226.4M | $67.2M | ||
| Q4 24 | $195.1M | $80.3M | ||
| Q3 24 | $205.0M | $90.3M | ||
| Q2 24 | $8.8M | $109.4M | ||
| Q1 24 | $9.0M | $131.7M |
| Q4 25 | $380.4M | $405.0M | ||
| Q3 25 | $321.4M | $385.2M | ||
| Q2 25 | $315.3M | $429.2M | ||
| Q1 25 | $284.6M | $419.2M | ||
| Q4 24 | $266.1M | $459.1M | ||
| Q3 24 | $296.5M | $479.3M | ||
| Q2 24 | $19.5M | $511.3M | ||
| Q1 24 | $19.8M | $521.1M |
| Q4 25 | 0.17× | 10.01× | ||
| Q3 25 | 0.09× | 6.07× | ||
| Q2 25 | 0.03× | 4.53× | ||
| Q1 25 | 0.03× | 3.98× | ||
| Q4 24 | 0.03× | 3.18× | ||
| Q3 24 | 0.00× | 2.87× | ||
| Q2 24 | — | 2.41× | ||
| Q1 24 | — | 2.04× |
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 | $-10.6M |
| Free Cash FlowOCF − Capex | $51.2M | — |
| FCF MarginFCF / Revenue | 129.3% | — |
| Capex IntensityCapex / Revenue | 2.0% | 0.0% |
| Cash ConversionOCF / Net Profit | 3.66× | — |
| TTM Free Cash FlowTrailing 4 quarters | $23.3M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $52.0M | $-10.6M | ||
| Q3 25 | $-20.9M | $-2.1M | ||
| Q2 25 | $-8.3M | $24.5M | ||
| Q1 25 | $1.9M | $-15.9M | ||
| Q4 24 | $-7.3M | $772.0K | ||
| Q3 24 | $5.0M | $-5.0K | ||
| Q2 24 | $19.2M | $10.0M | ||
| Q1 24 | $3.7M | $-16.0M |
| Q4 25 | $51.2M | — | ||
| Q3 25 | $-20.9M | — | ||
| Q2 25 | $-8.6M | — | ||
| Q1 25 | $1.7M | $-16.0M | ||
| Q4 24 | $-7.9M | — | ||
| Q3 24 | $4.6M | $-36.0K | ||
| Q2 24 | $18.3M | — | ||
| Q1 24 | $3.0M | — |
| Q4 25 | 129.3% | — | ||
| Q3 25 | -48.3% | — | ||
| Q2 25 | -19.9% | — | ||
| Q1 25 | 3.5% | -21.5% | ||
| Q4 24 | -17.8% | — | ||
| Q3 24 | 8.7% | -0.0% | ||
| Q2 24 | 34.5% | — | ||
| Q1 24 | 5.4% | — |
| Q4 25 | 2.0% | 0.0% | ||
| Q3 25 | 0.1% | 0.0% | ||
| Q2 25 | 0.7% | 0.0% | ||
| Q1 25 | 0.5% | 0.1% | ||
| Q4 24 | 1.3% | 0.0% | ||
| Q3 24 | 0.8% | 0.0% | ||
| Q2 24 | 1.6% | 0.0% | ||
| Q1 24 | 1.3% | 0.0% |
| Q4 25 | 3.66× | — | ||
| Q3 25 | -1.63× | — | ||
| Q2 25 | -3.39× | — | ||
| Q1 25 | 0.09× | — | ||
| Q4 24 | -1.12× | — | ||
| Q3 24 | 1.77× | — | ||
| Q2 24 | 1.04× | — | ||
| Q1 24 | 0.20× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
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% |
SST
Segment breakdown not available.
