vs
Side-by-side financial comparison of DARLING INGREDIENTS INC. (DAR) and Magnera Corp (MAGN). Click either name above to swap in a different company.
DARLING INGREDIENTS INC. is the larger business by last-quarter revenue ($1.6B vs $792.0M, roughly 2.0× Magnera Corp). DARLING INGREDIENTS INC. runs the higher net margin — 1.2% vs -4.3%, a 5.5% gap on every dollar of revenue. On growth, Magnera Corp posted the faster year-over-year revenue change (12.8% vs 10.0%). Over the past eight quarters, Magnera Corp's revenue compounded faster (54.9% CAGR vs -1.6%).
Darling Ingredients Inc. is a global sustainable natural ingredients maker that converts edible and inedible organic byproducts into high-value products: food-grade nutritional ingredients, animal feed additives, pharmaceutical raw materials and biofuel components, serving food, agriculture, pharma and renewable energy markets across North America, Europe and Asia-Pacific.
DAR vs MAGN — Head-to-Head
Income Statement — Q3 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $1.6B | $792.0M |
| Net Profit | $19.4M | $-34.0M |
| Gross Margin | 24.7% | 12.2% |
| Operating Margin | 4.6% | 1.8% |
| Net Margin | 1.2% | -4.3% |
| Revenue YoY | 10.0% | 12.8% |
| Net Profit YoY | 14.2% | 43.3% |
| EPS (diluted) | $0.12 | $-0.95 |
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 | — | $792.0M | ||
| Q3 25 | $1.6B | — | ||
| Q2 25 | $1.5B | $839.0M | ||
| Q1 25 | $1.4B | $824.0M | ||
| Q4 24 | $1.4B | $702.0M | ||
| Q3 24 | $1.4B | $332.1M | ||
| Q2 24 | $1.5B | $556.0M | ||
| Q1 24 | $1.4B | $558.0M |
| Q4 25 | — | $-34.0M | ||
| Q3 25 | $19.4M | — | ||
| Q2 25 | $12.7M | $-18.0M | ||
| Q1 25 | $-26.2M | $-41.0M | ||
| Q4 24 | $101.9M | $-60.0M | ||
| Q3 24 | $16.9M | $-15.2M | ||
| Q2 24 | $78.9M | $19.0M | ||
| Q1 24 | $81.2M | $14.0M |
| Q4 25 | — | 12.2% | ||
| Q3 25 | 24.7% | — | ||
| Q2 25 | 23.3% | 10.7% | ||
| Q1 25 | 22.6% | 10.7% | ||
| Q4 24 | 23.5% | 10.1% | ||
| Q3 24 | 22.1% | 10.7% | ||
| Q2 24 | 22.5% | 6.6% | ||
| Q1 24 | 21.4% | 6.2% |
| Q4 25 | — | 1.8% | ||
| Q3 25 | 4.6% | — | ||
| Q2 25 | 5.1% | 1.5% | ||
| Q1 25 | 2.1% | 0.5% | ||
| Q4 24 | 8.6% | -3.1% | ||
| Q3 24 | 4.2% | 0.9% | ||
| Q2 24 | 10.2% | 3.1% | ||
| Q1 24 | 9.7% | 3.8% |
| Q4 25 | — | -4.3% | ||
| Q3 25 | 1.2% | — | ||
| Q2 25 | 0.9% | -2.1% | ||
| Q1 25 | -1.9% | -5.0% | ||
| Q4 24 | 7.2% | -8.5% | ||
| Q3 24 | 1.2% | -4.6% | ||
| Q2 24 | 5.4% | 3.4% | ||
| Q1 24 | 5.7% | 2.5% |
| Q4 25 | — | $-0.95 | ||
| Q3 25 | $0.12 | — | ||
| Q2 25 | $0.08 | $-0.51 | ||
| Q1 25 | $-0.16 | $-1.15 | ||
| Q4 24 | $0.63 | $-1.69 | ||
| Q3 24 | $0.11 | $-0.33 | ||
| Q2 24 | $0.49 | $0.60 | ||
| Q1 24 | $0.50 | $0.44 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $91.5M | $264.0M |
| Total DebtLower is stronger | $4.0B | $1.9B |
| Stockholders' EquityBook value | $4.7B | $1.0B |
| Total Assets | $10.5B | $3.9B |
| Debt / EquityLower = less leverage | 0.86× | 1.86× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $264.0M | ||
| Q3 25 | $91.5M | — | ||
| Q2 25 | $94.6M | $276.0M | ||
| Q1 25 | $81.5M | $282.0M | ||
| Q4 24 | $76.0M | $215.0M | ||
| Q3 24 | $114.8M | $230.0M | ||
| Q2 24 | $121.6M | $33.9M | ||
| Q1 24 | $145.5M | $30.2M |
| Q4 25 | — | $1.9B | ||
| Q3 25 | $4.0B | — | ||
| Q2 25 | $3.9B | $2.0B | ||
| Q1 25 | $3.8B | $2.0B | ||
| Q4 24 | $3.9B | $2.0B | ||
| Q3 24 | $4.1B | $2.0B | ||
| Q2 24 | $4.3B | $877.4M | ||
| Q1 24 | $4.4B | $884.7M |
| Q4 25 | — | $1.0B | ||
| Q3 25 | $4.7B | — | ||
| Q2 25 | $4.6B | $1.1B | ||
| Q1 25 | $4.4B | $1.1B | ||
| Q4 24 | $4.4B | $1.1B | ||
| Q3 24 | $4.6B | $2.1B | ||
| Q2 24 | $4.5B | $2.4B | ||
| Q1 24 | $4.6B | $2.4B |
| Q4 25 | — | $3.9B | ||
| Q3 25 | $10.5B | — | ||
| Q2 25 | $10.3B | $4.1B | ||
| Q1 25 | $10.0B | $4.1B | ||
| Q4 24 | $10.1B | $4.0B | ||
| Q3 24 | $10.6B | $2.8B | ||
| Q2 24 | $10.6B | $1.5B | ||
| Q1 24 | $10.9B | $1.5B |
| Q4 25 | — | 1.86× | ||
| Q3 25 | 0.86× | — | ||
| Q2 25 | 0.85× | 1.77× | ||
| Q1 25 | 0.86× | 1.83× | ||
| Q4 24 | 0.89× | 1.80× | ||
| Q3 24 | 0.91× | 0.91× | ||
| Q2 24 | 0.97× | 0.37× | ||
| Q1 24 | 0.95× | 0.36× |
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 | $224.3M | $2.0M |
| Free Cash FlowOCF − Capex | — | $-13.0M |
| FCF MarginFCF / Revenue | — | -1.6% |
| Capex IntensityCapex / Revenue | — | 1.9% |
| Cash ConversionOCF / Net Profit | 11.59× | — |
| TTM Free Cash FlowTrailing 4 quarters | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | — | $2.0M | ||
| Q3 25 | $224.3M | — | ||
| Q2 25 | $145.8M | $0 | ||
| Q1 25 | $249.0M | $65.0M | ||
| Q4 24 | $154.4M | $-58.0M | ||
| Q3 24 | $274.5M | $12.2M | ||
| Q2 24 | $146.5M | $38.0M | ||
| Q1 24 | $263.9M | $20.0M |
| Q4 25 | — | $-13.0M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $42.0M | ||
| Q4 24 | — | $-74.0M | ||
| Q3 24 | — | $3.6M | ||
| Q2 24 | — | $23.0M | ||
| Q1 24 | — | $12.5M |
| Q4 25 | — | -1.6% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 5.1% | ||
| Q4 24 | — | -10.5% | ||
| Q3 24 | — | 1.1% | ||
| Q2 24 | — | 4.1% | ||
| Q1 24 | — | 2.2% |
| Q4 25 | — | 1.9% | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 1.5% | ||
| Q1 25 | — | 2.8% | ||
| Q4 24 | — | 2.3% | ||
| Q3 24 | — | 2.6% | ||
| Q2 24 | — | 2.7% | ||
| Q1 24 | — | 1.3% |
| Q4 25 | — | — | ||
| Q3 25 | 11.59× | — | ||
| Q2 25 | 11.52× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.52× | — | ||
| Q3 24 | 16.19× | — | ||
| Q2 24 | 1.86× | 2.00× | ||
| Q1 24 | 3.25× | 1.43× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DAR
| Fats | $428.4M | 27% |
| Food Ingredients | $380.6M | 24% |
| Diamond Green Diesel Holdings Llc Joint Venture | $342.1M | 22% |
| Fuel Ingredients | $154.3M | 10% |
| Used Cooking Oil | $125.9M | 8% |
| Other Rendering | $76.9M | 5% |
| Bakery | $46.9M | 3% |
| Other Products And Services | $12.2M | 1% |
MAGN
| Other | $451.0M | 57% |
| United States And Canada | $341.0M | 43% |
