vs
Side-by-side financial comparison of SEMrush Holdings, Inc. (SEMR) and Tokyo Lifestyle Co., Ltd. (TKLF). Click either name above to swap in a different company.
Tokyo Lifestyle Co., Ltd. is the larger business by last-quarter revenue ($190.4M vs $117.7M, roughly 1.6× SEMrush Holdings, Inc.).
Semrush Holdings, Inc. is an American public company that has a SaaS platform known as Semrush. The platform is used for keyword research, competitive analysis, site audits, backlink tracking, domain authority tracking, and online visibility insights. The keyword research tool provides various data points on each keyword. The platform also collects information about online keywords gathered from Google and Bing search engines. It was released by Boston-based company Semrush Inc, founded by Ol...
Ten Lifestyle Group is a global travel and lifestyle concierge company founded in 1998 by Alex Cheatle and Andrew Long. The company's headquarters is based in London with 22 global offices in major cities including New York, Dubai, Hong Kong, Singapore and Tokyo. Alex Cheatle is the company's Chief Executive Officer (CEO).
SEMR vs TKLF — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2026
| Metric | | |
|---|---|---|
| Revenue | $117.7M | $190.4M |
| Net Profit | $-11.1M | — |
| Gross Margin | 80.4% | — |
| Operating Margin | -11.8% | — |
| Net Margin | -9.4% | — |
| Revenue YoY | 14.6% | — |
| Net Profit YoY | -431.8% | — |
| EPS (diluted) | $-0.09 | — |
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 | $117.7M | — | ||
| Q3 25 | $112.1M | $190.4M | ||
| Q2 25 | $108.9M | — | ||
| Q1 25 | $105.0M | — | ||
| Q4 24 | $102.6M | — | ||
| Q3 24 | $97.4M | — | ||
| Q2 24 | $91.0M | — | ||
| Q1 24 | $85.8M | — |
| Q4 25 | $-11.1M | — | ||
| Q3 25 | $-2.1M | — | ||
| Q2 25 | $-6.6M | — | ||
| Q1 25 | $849.0K | — | ||
| Q4 24 | $3.3M | — | ||
| Q3 24 | $1.1M | — | ||
| Q2 24 | $1.7M | — | ||
| Q1 24 | $2.1M | — |
| Q4 25 | 80.4% | — | ||
| Q3 25 | 80.2% | — | ||
| Q2 25 | 80.6% | — | ||
| Q1 25 | 81.1% | — | ||
| Q4 24 | 81.7% | — | ||
| Q3 24 | 82.5% | — | ||
| Q2 24 | 83.6% | — | ||
| Q1 24 | 82.9% | — |
| Q4 25 | -11.8% | — | ||
| Q3 25 | -4.0% | — | ||
| Q2 25 | -4.0% | — | ||
| Q1 25 | -0.1% | — | ||
| Q4 24 | 1.7% | — | ||
| Q3 24 | 1.8% | — | ||
| Q2 24 | 3.7% | — | ||
| Q1 24 | 1.7% | — |
| Q4 25 | -9.4% | — | ||
| Q3 25 | -1.9% | — | ||
| Q2 25 | -6.0% | — | ||
| Q1 25 | 0.8% | — | ||
| Q4 24 | 3.3% | — | ||
| Q3 24 | 1.1% | — | ||
| Q2 24 | 1.8% | — | ||
| Q1 24 | 2.5% | — |
| Q4 25 | $-0.09 | — | ||
| Q3 25 | $-0.01 | — | ||
| Q2 25 | $-0.04 | — | ||
| Q1 25 | $0.01 | — | ||
| Q4 24 | $0.03 | — | ||
| Q3 24 | $0.01 | — | ||
| Q2 24 | $0.01 | — | ||
| Q1 24 | $0.01 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $264.3M | — |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $288.6M | $43.0M |
| Total Assets | $454.1M | — |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $264.3M | — | ||
| Q3 25 | $80.8M | — | ||
| Q2 25 | $54.3M | — | ||
| Q1 25 | $64.7M | — | ||
| Q4 24 | $48.9M | — | ||
| Q3 24 | $45.1M | — | ||
| Q2 24 | $69.6M | — | ||
| Q1 24 | $41.4M | — |
| Q4 25 | $288.6M | — | ||
| Q3 25 | $289.7M | $43.0M | ||
| Q2 25 | $279.0M | — | ||
| Q1 25 | $268.7M | — | ||
| Q4 24 | $256.6M | — | ||
| Q3 24 | $248.5M | — | ||
| Q2 24 | $235.6M | — | ||
| Q1 24 | $226.0M | — |
| Q4 25 | $454.1M | — | ||
| Q3 25 | $450.4M | — | ||
| Q2 25 | $424.9M | — | ||
| Q1 25 | $416.5M | — | ||
| Q4 24 | $390.9M | — | ||
| Q3 24 | $383.8M | — | ||
| Q2 24 | $372.9M | — | ||
| Q1 24 | $341.7M | — |
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 | $14.9M | — |
| Free Cash FlowOCF − Capex | $14.8M | — |
| FCF MarginFCF / Revenue | 12.6% | — |
| Capex IntensityCapex / Revenue | 0.1% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $57.8M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $14.9M | — | ||
| Q3 25 | $21.9M | — | ||
| Q2 25 | $684.0K | — | ||
| Q1 25 | $22.1M | — | ||
| Q4 24 | $11.9M | — | ||
| Q3 24 | $8.1M | — | ||
| Q2 24 | $12.1M | — | ||
| Q1 24 | $14.8M | — |
| Q4 25 | $14.8M | — | ||
| Q3 25 | $21.5M | — | ||
| Q2 25 | $80.0K | — | ||
| Q1 25 | $21.4M | — | ||
| Q4 24 | $11.5M | — | ||
| Q3 24 | $7.6M | — | ||
| Q2 24 | $10.0M | — | ||
| Q1 24 | $14.0M | — |
| Q4 25 | 12.6% | — | ||
| Q3 25 | 19.2% | — | ||
| Q2 25 | 0.1% | — | ||
| Q1 25 | 20.4% | — | ||
| Q4 24 | 11.2% | — | ||
| Q3 24 | 7.8% | — | ||
| Q2 24 | 11.0% | — | ||
| Q1 24 | 16.3% | — |
| Q4 25 | 0.1% | — | ||
| Q3 25 | 0.4% | — | ||
| Q2 25 | 0.6% | — | ||
| Q1 25 | 0.7% | — | ||
| Q4 24 | 0.4% | — | ||
| Q3 24 | 0.5% | — | ||
| Q2 24 | 2.4% | — | ||
| Q1 24 | 0.9% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 26.04× | — | ||
| Q4 24 | 3.57× | — | ||
| Q3 24 | 7.44× | — | ||
| Q2 24 | 7.32× | — | ||
| Q1 24 | 6.91× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
