vs
Side-by-side financial comparison of SOLAI Ltd (SLAI) and STAK Inc. (STAK). Click either name above to swap in a different company.
STAK Inc. is the larger business by last-quarter revenue ($13.6M vs $11.0M, roughly 1.2× SOLAI Ltd). STAK Inc. runs the higher net margin — 11.9% vs -126.2%, a 138.1% gap on every dollar of revenue. STAK Inc. produced more free cash flow last quarter ($-1.0M vs $-17.0M).
SLAI vs STAK — Head-to-Head
Income Statement — Q2 FY2025 vs Q4 FY2024
| Metric | | |
|---|---|---|
| Revenue | $11.0M | $13.6M |
| Net Profit | $-13.9M | $1.6M |
| Gross Margin | 0.1% | 28.5% |
| Operating Margin | -126.2% | 13.6% |
| Net Margin | -126.2% | 11.9% |
| Revenue YoY | -43.1% | — |
| Net Profit YoY | -173.4% | — |
| EPS (diluted) | $-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.
| Q2 25 | $11.0M | — | ||
| Q4 24 | — | $13.6M | ||
| Q2 24 | $19.4M | — |
| Q2 25 | $-13.9M | — | ||
| Q4 24 | — | $1.6M | ||
| Q2 24 | $18.9M | — |
| Q2 25 | 0.1% | — | ||
| Q4 24 | — | 28.5% | ||
| Q2 24 | 52.4% | — |
| Q2 25 | -126.2% | — | ||
| Q4 24 | — | 13.6% | ||
| Q2 24 | -2.6% | — |
| Q2 25 | -126.2% | — | ||
| Q4 24 | — | 11.9% | ||
| Q2 24 | 97.9% | — |
| Q2 25 | $-0.01 | — | ||
| Q4 24 | — | — | ||
| Q2 24 | $0.02 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $1.2M | $658.2K |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $43.8M | $10.6M |
| Total Assets | $69.1M | $18.8M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q2 25 | $1.2M | — | ||
| Q4 24 | — | $658.2K | ||
| Q2 24 | $2.3M | — |
| Q2 25 | $43.8M | — | ||
| Q4 24 | — | $10.6M | ||
| Q2 24 | $45.9M | — |
| Q2 25 | $69.1M | — | ||
| Q4 24 | — | $18.8M | ||
| Q2 24 | $63.3M | — |
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 | $-17.0M | $-998.6K |
| Free Cash FlowOCF − Capex | $-17.0M | $-1.0M |
| FCF MarginFCF / Revenue | -154.2% | -7.4% |
| Capex IntensityCapex / Revenue | 0.0% | 0.0% |
| Cash ConversionOCF / Net Profit | — | -0.62× |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q2 25 | $-17.0M | — | ||
| Q4 24 | — | $-998.6K | ||
| Q2 24 | $-12.1M | — |
| Q2 25 | $-17.0M | — | ||
| Q4 24 | — | $-1.0M | ||
| Q2 24 | — | — |
| Q2 25 | -154.2% | — | ||
| Q4 24 | — | -7.4% | ||
| Q2 24 | — | — |
| Q2 25 | 0.0% | — | ||
| Q4 24 | — | 0.0% | ||
| Q2 24 | — | — |
| Q2 25 | — | — | ||
| Q4 24 | — | -0.62× | ||
| Q2 24 | -0.64× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
SLAI
| Data center | $6.5M | 59% |
| Cryptocurrency mining | $4.6M | 41% |
STAK
| Other | $4.2M | 31% |
| Sales of specialized oilfield equipment | $4.0M | 30% |
| Total | $3.3M | 24% |
| Sales of specialized oilfield vehicle | $2.1M | 15% |
| Service income from automation solutions | $26.4K | 0% |
