vs
Side-by-side financial comparison of SBC Medical Group Holdings Inc (SBC) and Vitesse Energy, Inc. (VTS). Click either name above to swap in a different company.
Vitesse Energy, Inc. is the larger business by last-quarter revenue ($58.6M vs $39.6M, roughly 1.5× SBC Medical Group Holdings Inc). SBC Medical Group Holdings Inc runs the higher net margin — 35.9% vs -1.3%, a 37.2% gap on every dollar of revenue. On growth, Vitesse Energy, Inc. posted the faster year-over-year revenue change (4.8% vs -10.9%). Over the past eight quarters, Vitesse Energy, Inc.'s revenue compounded faster (-2.1% CAGR vs -15.0%).
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.
Vitesse Energy, Inc. is a U.S.-headquartered independent energy company focused on exploration, development, and production of oil and natural gas assets. It operates primarily in high-potential onshore basins including North Dakota's Williston Basin, serving domestic and global upstream energy market demand.
SBC vs VTS — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $39.6M | $58.6M |
| Net Profit | $14.2M | $-739.0K |
| Gross Margin | 73.1% | — |
| Operating Margin | 32.5% | -12.0% |
| Net Margin | 35.9% | -1.3% |
| Revenue YoY | -10.9% | 4.8% |
| Net Profit YoY | 117.2% | 85.6% |
| EPS (diluted) | $0.15 | $-0.01 |
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 | $58.6M | ||
| Q3 25 | $43.4M | $67.4M | ||
| Q2 25 | $43.4M | $81.8M | ||
| Q1 25 | $47.3M | $66.2M | ||
| Q4 24 | $44.4M | $55.9M | ||
| Q3 24 | $53.1M | $58.3M | ||
| Q2 24 | $53.1M | $66.6M | ||
| Q1 24 | $54.8M | $61.2M |
| Q4 25 | $14.2M | $-739.0K | ||
| Q3 25 | $12.8M | $-1.3M | ||
| Q2 25 | $2.5M | $24.7M | ||
| Q1 25 | $21.5M | $2.7M | ||
| Q4 24 | $6.5M | $-5.1M | ||
| Q3 24 | $2.8M | $17.4M | ||
| Q2 24 | $18.5M | $10.9M | ||
| Q1 24 | $18.8M | $-2.2M |
| 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 24 | 72.1% | — |
| Q4 25 | 32.5% | -12.0% | ||
| Q3 25 | 36.6% | 0.2% | ||
| Q2 25 | 33.6% | 22.8% | ||
| Q1 25 | 51.1% | 8.1% | ||
| Q4 24 | 10.6% | 3.7% | ||
| Q3 24 | 26.1% | 15.4% | ||
| Q2 24 | 51.4% | 25.2% | ||
| Q1 24 | 44.6% | 21.4% |
| Q4 25 | 35.9% | -1.3% | ||
| Q3 25 | 29.6% | -1.9% | ||
| Q2 25 | 5.7% | 30.2% | ||
| Q1 25 | 45.4% | 4.0% | ||
| Q4 24 | 14.7% | -9.2% | ||
| Q3 24 | 5.3% | 29.9% | ||
| Q2 24 | 34.8% | 16.4% | ||
| Q1 24 | 34.2% | -3.6% |
| Q4 25 | $0.15 | $-0.01 | ||
| Q3 25 | $0.12 | $-0.03 | ||
| Q2 25 | $0.02 | $0.60 | ||
| Q1 25 | $0.21 | $0.08 | ||
| Q4 24 | $0.05 | $-0.15 | ||
| Q3 24 | $0.03 | $0.53 | ||
| Q2 24 | $0.20 | $0.33 | ||
| Q1 24 | $0.20 | $-0.07 |
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 | $248.3M | $629.3M |
| Total Assets | $380.4M | $893.4M |
| Debt / EquityLower = less leverage | 0.17× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $164.1M | — | ||
| Q3 25 | $127.4M | — | ||
| Q2 25 | $152.7M | — | ||
| Q1 25 | $132.1M | $4.5M | ||
| Q4 24 | $125.0M | $3.0M | ||
| Q3 24 | $137.4M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $42.8M | — | ||
| Q3 25 | $21.1M | — | ||
| Q2 25 | $7.1M | — | ||
| Q1 25 | $6.9M | — | ||
| Q4 24 | $6.6M | — | ||
| Q3 24 | $823.2K | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
| Q4 25 | $248.3M | $629.3M | ||
| Q3 25 | $248.0M | $650.3M | ||
| Q2 25 | $244.6M | $671.9M | ||
| Q1 25 | $226.4M | $667.7M | ||
| Q4 24 | $195.1M | $500.3M | ||
| Q3 24 | $205.0M | $520.4M | ||
| Q2 24 | $8.8M | $518.5M | ||
| Q1 24 | $9.0M | $522.7M |
| Q4 25 | $380.4M | $893.4M | ||
| Q3 25 | $321.4M | $932.9M | ||
| Q2 25 | $315.3M | $951.5M | ||
| Q1 25 | $284.6M | $975.2M | ||
| Q4 24 | $266.1M | $810.9M | ||
| Q3 24 | $296.5M | $791.2M | ||
| Q2 24 | $19.5M | $778.4M | ||
| Q1 24 | $19.8M | $749.7M |
| Q4 25 | 0.17× | — | ||
| Q3 25 | 0.09× | — | ||
| Q2 25 | 0.03× | — | ||
| Q1 25 | 0.03× | — | ||
| Q4 24 | 0.03× | — | ||
| Q3 24 | 0.00× | — | ||
| Q2 24 | — | — | ||
| Q1 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 | $37.4M |
| 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.
| Q4 25 | $52.0M | $37.4M | ||
| Q3 25 | $-20.9M | $49.4M | ||
| Q2 25 | $-8.3M | $66.0M | ||
| Q1 25 | $1.9M | $17.5M | ||
| Q4 24 | $-7.3M | $34.7M | ||
| Q3 24 | $5.0M | $45.7M | ||
| Q2 24 | $19.2M | $35.2M | ||
| Q1 24 | $3.7M | $39.4M |
| Q4 25 | $51.2M | — | ||
| Q3 25 | $-20.9M | — | ||
| Q2 25 | $-8.6M | — | ||
| Q1 25 | $1.7M | — | ||
| Q4 24 | $-7.9M | — | ||
| Q3 24 | $4.6M | — | ||
| Q2 24 | $18.3M | — | ||
| Q1 24 | $3.0M | — |
| Q4 25 | 129.3% | — | ||
| Q3 25 | -48.3% | — | ||
| Q2 25 | -19.9% | — | ||
| Q1 25 | 3.5% | — | ||
| Q4 24 | -17.8% | — | ||
| Q3 24 | 8.7% | — | ||
| Q2 24 | 34.5% | — | ||
| Q1 24 | 5.4% | — |
| Q4 25 | 2.0% | — | ||
| Q3 25 | 0.1% | — | ||
| Q2 25 | 0.7% | — | ||
| Q1 25 | 0.5% | — | ||
| Q4 24 | 1.3% | — | ||
| Q3 24 | 0.8% | — | ||
| Q2 24 | 1.6% | — | ||
| Q1 24 | 1.3% | — |
| Q4 25 | 3.66× | — | ||
| Q3 25 | -1.63× | — | ||
| Q2 25 | -3.39× | 2.68× | ||
| Q1 25 | 0.09× | 6.56× | ||
| Q4 24 | -1.12× | — | ||
| Q3 24 | 1.77× | 2.62× | ||
| Q2 24 | 1.04× | 3.22× | ||
| 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% |
VTS
| Oil Reserves | $54.5M | 93% |
| Natural Gas Reserves | $4.2M | 7% |
