vs
Side-by-side financial comparison of Danaos Corp (DAC) and KILROY REALTY CORP (KRC). Click either name above to swap in a different company.
KILROY REALTY CORP is the larger business by last-quarter revenue ($272.2M vs $262.2M, roughly 1.0× Danaos Corp). Danaos Corp runs the higher net margin — 49.9% vs 6.3%, a 43.6% gap on every dollar of revenue. On growth, Danaos Corp posted the faster year-over-year revenue change (6.4% vs -5.0%).
Danaos Corporation is a leading global containership ownership and management firm. It operates a large fleet of modern container vessels, providing long-term charter services to top international container liner operators across major global trade routes, supporting the efficiency and reliability of global supply chains.
Kilroy Realty Corp is a leading U.S. real estate investment trust that develops, owns, and operates premium office, life science, and mixed-use properties primarily across high-growth West Coast markets including Los Angeles, San Francisco, Seattle, and San Diego. It serves tenants across the technology, life sciences, media, and creative sectors, with a core focus on delivering sustainable, future-ready workspaces tailored to modern business needs.
DAC vs KRC — Head-to-Head
Income Statement — Q2 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $262.2M | $272.2M |
| Net Profit | $130.9M | $17.1M |
| Gross Margin | — | — |
| Operating Margin | 47.9% | — |
| Net Margin | 49.9% | 6.3% |
| Revenue YoY | 6.4% | -5.0% |
| Net Profit YoY | -7.3% | -73.7% |
| EPS (diluted) | $7.12 | $0.11 |
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 | — | $272.2M | ||
| Q3 25 | — | $279.7M | ||
| Q2 25 | $262.2M | $289.9M | ||
| Q1 25 | — | $270.8M | ||
| Q4 24 | — | $286.4M | ||
| Q3 24 | — | $289.9M | ||
| Q2 24 | $246.3M | $280.7M | ||
| Q1 24 | — | $278.6M |
| Q4 25 | — | $17.1M | ||
| Q3 25 | — | $162.3M | ||
| Q2 25 | $130.9M | $79.6M | ||
| Q1 25 | — | $43.7M | ||
| Q4 24 | — | $65.0M | ||
| Q3 24 | — | $57.7M | ||
| Q2 24 | $141.2M | $54.5M | ||
| Q1 24 | — | $55.7M |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 47.9% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 56.8% | — | ||
| Q1 24 | — | — |
| Q4 25 | — | 6.3% | ||
| Q3 25 | — | 58.0% | ||
| Q2 25 | 49.9% | 27.4% | ||
| Q1 25 | — | 16.1% | ||
| Q4 24 | — | 22.7% | ||
| Q3 24 | — | 19.9% | ||
| Q2 24 | 57.3% | 19.4% | ||
| Q1 24 | — | 20.0% |
| Q4 25 | — | $0.11 | ||
| Q3 25 | — | $1.31 | ||
| Q2 25 | $7.12 | $0.57 | ||
| Q1 25 | — | $0.33 | ||
| Q4 24 | — | $0.50 | ||
| Q3 24 | — | $0.44 | ||
| Q2 24 | $7.23 | $0.41 | ||
| Q1 24 | — | $0.42 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $654.1M | $179.3M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $3.6B | $5.4B |
| Total Assets | $4.5B | $10.9B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $179.3M | ||
| Q3 25 | — | $372.4M | ||
| Q2 25 | $654.1M | $193.1M | ||
| Q1 25 | — | $146.7M | ||
| Q4 24 | — | $165.7M | ||
| Q3 24 | — | $625.4M | ||
| Q2 24 | $471.7M | $835.9M | ||
| Q1 24 | — | $855.0M |
| Q4 25 | — | $5.4B | ||
| Q3 25 | — | $5.5B | ||
| Q2 25 | $3.6B | $5.4B | ||
| Q1 25 | — | $5.4B | ||
| Q4 24 | — | $5.4B | ||
| Q3 24 | — | $5.4B | ||
| Q2 24 | $3.3B | $5.4B | ||
| Q1 24 | — | $5.4B |
| Q4 25 | — | $10.9B | ||
| Q3 25 | — | $11.0B | ||
| Q2 25 | $4.5B | $10.9B | ||
| Q1 25 | — | $10.9B | ||
| Q4 24 | — | $10.9B | ||
| Q3 24 | — | $11.4B | ||
| Q2 24 | $4.0B | $11.5B | ||
| Q1 24 | — | $11.6B |
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 | — | $566.3M |
| Free Cash FlowOCF − Capex | — | $450.3M |
| FCF MarginFCF / Revenue | — | 165.4% |
| Capex IntensityCapex / Revenue | — | 42.6% |
| Cash ConversionOCF / Net Profit | — | 33.10× |
| TTM Free Cash FlowTrailing 4 quarters | — | $833.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $566.3M | ||
| Q3 25 | — | $176.6M | ||
| Q2 25 | — | $143.7M | ||
| Q1 25 | — | $136.9M | ||
| Q4 24 | — | $541.1M | ||
| Q3 24 | — | $176.3M | ||
| Q2 24 | — | $88.7M | ||
| Q1 24 | — | $167.9M |
| Q4 25 | — | $450.3M | ||
| Q3 25 | — | $148.7M | ||
| Q2 25 | — | $118.4M | ||
| Q1 25 | — | $115.6M | ||
| Q4 24 | — | $440.8M | ||
| Q3 24 | — | $147.2M | ||
| Q2 24 | — | $69.5M | ||
| Q1 24 | — | $151.9M |
| Q4 25 | — | 165.4% | ||
| Q3 25 | — | 53.1% | ||
| Q2 25 | — | 40.9% | ||
| Q1 25 | — | 42.7% | ||
| Q4 24 | — | 153.9% | ||
| Q3 24 | — | 50.8% | ||
| Q2 24 | — | 24.7% | ||
| Q1 24 | — | 54.5% |
| Q4 25 | — | 42.6% | ||
| Q3 25 | — | 10.0% | ||
| Q2 25 | — | 8.7% | ||
| Q1 25 | — | 7.9% | ||
| Q4 24 | — | 35.0% | ||
| Q3 24 | — | 10.1% | ||
| Q2 24 | — | 6.8% | ||
| Q1 24 | — | 5.7% |
| Q4 25 | — | 33.10× | ||
| Q3 25 | — | 1.09× | ||
| Q2 25 | — | 1.81× | ||
| Q1 25 | — | 3.13× | ||
| Q4 24 | — | 8.32× | ||
| Q3 24 | — | 3.06× | ||
| Q2 24 | — | 1.63× | ||
| Q1 24 | — | 3.01× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
