vs
Side-by-side financial comparison of DaVita (DVA) and KeyCorp (KEY). Click either name above to swap in a different company.
DaVita is the larger business by last-quarter revenue ($3.6B vs $2.0B, roughly 1.8× KeyCorp). KeyCorp runs the higher net margin — 25.4% vs 6.5%, a 19.0% gap on every dollar of revenue. On growth, KeyCorp posted the faster year-over-year revenue change (131.8% vs 12.3%). Over the past eight quarters, KeyCorp's revenue compounded faster (14.4% CAGR vs 6.6%).
DaVita Inc. is an American company that provides kidney dialysis services through a network of 2,675 outpatient centers in the United States, serving 200,800 patients, and 367 outpatient centers in 11 other countries serving 49,400 patients. The company primarily treats end-stage renal disease (ESRD), which requires patients to undergo kidney dialysis, often 3 times per week for the rest of their lives unless they receive a kidney transplant via organ donation.
Key is a Japanese visual novel studio known for making dramatic and plot-oriented titles. It was formed on July 21, 1998, as a brand under the publisher Visual Arts, and is located in Kita, Osaka.
DVA vs KEY — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $3.6B | $2.0B |
| Net Profit | $234.2M | $510.0M |
| Gross Margin | — | — |
| Operating Margin | 15.5% | 32.3% |
| Net Margin | 6.5% | 25.4% |
| Revenue YoY | 12.3% | 131.8% |
| Net Profit YoY | 43.8% | 309.0% |
| EPS (diluted) | $3.22 | $0.43 |
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.
| Q1 26 | $3.6B | — | ||
| Q4 25 | $3.6B | $2.0B | ||
| Q3 25 | $3.4B | $1.9B | ||
| Q2 25 | $3.4B | $1.8B | ||
| Q1 25 | $3.2B | $1.8B | ||
| Q4 24 | $3.3B | $865.0M | ||
| Q3 24 | $3.3B | $695.0M | ||
| Q2 24 | $3.2B | $1.5B |
| Q1 26 | $234.2M | — | ||
| Q4 25 | $234.2M | $510.0M | ||
| Q3 25 | $150.3M | $489.0M | ||
| Q2 25 | $199.3M | $425.0M | ||
| Q1 25 | $162.9M | $405.0M | ||
| Q4 24 | $259.3M | $-244.0M | ||
| Q3 24 | $214.7M | $-410.0M | ||
| Q2 24 | $222.7M | $274.0M |
| Q1 26 | 15.5% | — | ||
| Q4 25 | 15.5% | 32.3% | ||
| Q3 25 | 14.8% | 31.8% | ||
| Q2 25 | 15.9% | 29.3% | ||
| Q1 25 | 13.6% | 29.0% | ||
| Q4 24 | 17.2% | -92.6% | ||
| Q3 24 | 16.4% | -72.8% | ||
| Q2 24 | 15.9% | 22.0% |
| Q1 26 | 6.5% | — | ||
| Q4 25 | 6.5% | 25.4% | ||
| Q3 25 | 4.4% | 25.8% | ||
| Q2 25 | 5.9% | 23.1% | ||
| Q1 25 | 5.1% | 22.8% | ||
| Q4 24 | 7.9% | -54.7% | ||
| Q3 24 | 6.6% | -59.0% | ||
| Q2 24 | 7.0% | 18.0% |
| Q1 26 | $3.22 | — | ||
| Q4 25 | $3.22 | $0.43 | ||
| Q3 25 | $2.04 | $0.41 | ||
| Q2 25 | $2.58 | $0.35 | ||
| Q1 25 | $2.00 | $0.33 | ||
| Q4 24 | $3.08 | $-0.30 | ||
| Q3 24 | $2.50 | $-0.47 | ||
| Q2 24 | $2.50 | $0.25 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $700.7M | $10.2B |
| Total DebtLower is stronger | $10.2B | $9.9B |
| Stockholders' EquityBook value | $-651.1M | $20.4B |
| Total Assets | $17.5B | $184.4B |
| Debt / EquityLower = less leverage | — | 0.49× |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $700.7M | — | ||
| Q4 25 | $700.7M | $10.2B | ||
| Q3 25 | $736.5M | $13.3B | ||
| Q2 25 | $739.4M | $11.6B | ||
| Q1 25 | $511.9M | $15.3B | ||
| Q4 24 | $846.0M | $17.5B | ||
| Q3 24 | $1.1B | $22.8B | ||
| Q2 24 | $437.2M | $15.5B |
| Q1 26 | $10.2B | — | ||
| Q4 25 | $10.2B | $9.9B | ||
| Q3 25 | $10.2B | $10.9B | ||
| Q2 25 | $10.1B | $12.1B | ||
| Q1 25 | $9.6B | $12.4B | ||
| Q4 24 | $9.2B | $12.1B | ||
| Q3 24 | $9.3B | $15.7B | ||
| Q2 24 | $8.5B | $16.9B |
| Q1 26 | $-651.1M | — | ||
| Q4 25 | $-651.1M | $20.4B | ||
| Q3 25 | $-571.9M | $20.1B | ||
| Q2 25 | $-369.6M | $19.5B | ||
| Q1 25 | $-267.1M | $19.0B | ||
| Q4 24 | $121.1M | $18.2B | ||
| Q3 24 | $386.7M | $16.9B | ||
| Q2 24 | $632.9M | $14.8B |
| Q1 26 | $17.5B | — | ||
| Q4 25 | $17.5B | $184.4B | ||
| Q3 25 | $17.6B | $187.4B | ||
| Q2 25 | $17.5B | $185.5B | ||
| Q1 25 | $17.1B | $188.7B | ||
| Q4 24 | $17.3B | $187.2B | ||
| Q3 24 | $17.5B | $189.8B | ||
| Q2 24 | $17.0B | $187.4B |
| Q1 26 | — | — | ||
| Q4 25 | — | 0.49× | ||
| Q3 25 | — | 0.54× | ||
| Q2 25 | — | 0.62× | ||
| Q1 25 | — | 0.65× | ||
| Q4 24 | 75.76× | 0.67× | ||
| Q3 24 | 23.95× | 0.93× | ||
| Q2 24 | 13.35× | 1.14× |
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 | — | $2.2B |
| Free Cash FlowOCF − Capex | — | $2.1B |
| FCF MarginFCF / Revenue | — | 104.8% |
| Capex IntensityCapex / Revenue | — | 5.3% |
| Cash ConversionOCF / Net Profit | — | 4.33× |
| TTM Free Cash FlowTrailing 4 quarters | — | $3.5B |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $540.7M | $2.2B | ||
| Q3 25 | $841.5M | $396.0M | ||
| Q2 25 | $324.2M | $1.2B | ||
| Q1 25 | $180.0M | $-140.0M | ||
| Q4 24 | $547.6M | $664.0M | ||
| Q3 24 | $810.4M | $-1.2B | ||
| Q2 24 | $798.8M | $-217.0M |
| Q1 26 | — | — | ||
| Q4 25 | $395.3M | $2.1B | ||
| Q3 25 | $675.4M | $367.0M | ||
| Q2 25 | $203.1M | $1.2B | ||
| Q1 25 | $36.8M | $-150.0M | ||
| Q4 24 | $377.0M | $599.0M | ||
| Q3 24 | $671.4M | $-1.2B | ||
| Q2 24 | $674.1M | $-230.0M |
| Q1 26 | — | — | ||
| Q4 25 | 10.9% | 104.8% | ||
| Q3 25 | 19.7% | 19.4% | ||
| Q2 25 | 6.0% | 65.8% | ||
| Q1 25 | 1.1% | -8.5% | ||
| Q4 24 | 11.4% | 69.2% | ||
| Q3 24 | 20.6% | -175.8% | ||
| Q2 24 | 21.2% | -15.1% |
| Q1 26 | — | — | ||
| Q4 25 | 4.0% | 5.3% | ||
| Q3 25 | 4.9% | 1.5% | ||
| Q2 25 | 3.6% | 1.3% | ||
| Q1 25 | 4.4% | 0.6% | ||
| Q4 24 | 5.2% | 7.5% | ||
| Q3 24 | 4.3% | 2.4% | ||
| Q2 24 | 3.9% | 0.9% |
| Q1 26 | — | — | ||
| Q4 25 | 2.31× | 4.33× | ||
| Q3 25 | 5.60× | 0.81× | ||
| Q2 25 | 1.63× | 2.90× | ||
| Q1 25 | 1.10× | -0.35× | ||
| Q4 24 | 2.11× | — | ||
| Q3 24 | 3.77× | — | ||
| Q2 24 | 3.59× | -0.79× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
