Compare
Intelligent Living Application Group Inc. vs XMax Inc. vs Luvu Brands, Inc. vs Virco MFG Corporation
| Latest fiscal year | Intelligent Living Application Group Inc. ILAG | XMax Inc. XMAX | Luvu Brands, Inc. LUVU | Virco MFG Corporation VIRC |
|---|---|---|---|---|
| Year ended | 2025-12-31 | 2025-12-31 | 2025-06-30 | 2026-01-31 |
| Revenue | $4.49M | $16.72M | $24.69M | $199.65M |
| Revenue growth (YoY) | -40.1% | +72.6% | +0.5% | -25.0% |
| Gross margin | 2.9% | 25.0% | 26.2% | 40.7% |
| Operating margin | -430.7% | -11.5% | -0.3% | 1.8% |
| Net margin | -430.6% | -20.4% | -1.8% | 1.3% |
| Net income | -$19.35M | -$3.42M | -$448.0K | $2.57M |
| EPS (Diluted) | -$9.50 | -$0.17 | -$0.01 | $0.16 |
| Operating cash flow | -$2.43M | -$445.8K | -$410.0K | -$841.0K |
| Free cash flow | -$2.45M | n/a | -$451.0K | -$6.70M |
| Cash & equivalents | $645.9K | $6.71M | $5.0K | $14.40M |
| Total assets | $8.48M | $35.55M | $8.76M | $174.18M |
| Total liabilities | $3.63M | $7.59M | $6.34M | n/a |
| Shareholders' equity | $4.86M | $27.96M | $2.42M | $105.93M |
| Return on year-end equity | -398.4% | -12.2% | -18.5% | 2.4% |
| Shares outstanding | 2.08M | 41.89M | 76.83M | 15.76M |
Revenue, most recent five fiscal years
| Fiscal year | Intelligent Living Application Group Inc. | XMax Inc. | Luvu Brands, Inc. | Virco MFG Corporation |
|---|---|---|---|---|
| Latest | $4.49M Ended 2025-12-31 | $16.72M Ended 2025-12-31 | $24.69M Ended 2025-06-30 | $199.65M Ended 2026-01-31 |
| 1 year earlier | $7.51M Ended 2024-12-31 | $9.69M Ended 2024-12-31 | $24.57M Ended 2024-06-30 | $266.24M Ended 2025-01-31 |
| 2 years earlier | $6.44M Ended 2023-12-31 | $11.09M Ended 2023-12-31 | $29.22M Ended 2023-06-30 | $269.12M Ended 2024-01-31 |
| 3 years earlier | $12.16M Ended 2022-12-31 | $12.74M Ended 2022-12-31 | $26.34M Ended 2022-06-30 | $231.06M Ended 2023-01-31 |
| 4 years earlier | $12.54M Ended 2021-12-31 | $12.56M Ended 2021-12-31 | $23.11M Ended 2021-06-30 | $184.83M Ended 2022-01-31 |