vs
Side-by-side financial comparison of FATE THERAPEUTICS INC (FATE) and XCel Brands, Inc. (XELB). Click either name above to swap in a different company.
FATE THERAPEUTICS INC is the larger business by last-quarter revenue ($1.4M vs $1.2M, roughly 1.2× XCel Brands, Inc.). On growth, XCel Brands, Inc. posted the faster year-over-year revenue change (-3.4% vs -26.4%). XCel Brands, Inc. produced more free cash flow last quarter ($-7.0M vs $-112.0M). Over the past eight quarters, FATE THERAPEUTICS INC's revenue compounded faster (-15.7% CAGR vs -26.9%).
Insys Therapeutics was an American specialty pharmaceutical company based in Chandler, Arizona in 1990. Its main product was Subsys, a sublingual liquid form of the drug fentanyl. Fentanyl is an extremely fast-acting and powerful opioid used to relieve breakthrough pain in cancer patients, and prescription of fentanyl in the US for such pain usually requires documented failure of more conservative therapies.
XCel Brands, Inc. is a consumer goods and brand management firm that owns, licenses, and markets lifestyle brands spanning apparel, accessories, and home products. It operates mainly in North America, partnering with leading retail chains to distribute products to mass and mid-tier consumer segments.
FATE vs XELB — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $1.4M | $1.2M |
| Net Profit | — | $-2.8M |
| Gross Margin | — | — |
| Operating Margin | — | -166.8% |
| Net Margin | — | -237.8% |
| Revenue YoY | -26.4% | -3.4% |
| Net Profit YoY | 37.9% | 60.8% |
| EPS (diluted) | — | $-0.22 |
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 | $1.4M | $1.2M | ||
| Q3 25 | $1.7M | $1.1M | ||
| Q2 25 | $1.9M | $1.3M | ||
| Q1 25 | $1.6M | $1.3M | ||
| Q4 24 | $1.9M | $1.2M | ||
| Q3 24 | $3.1M | $1.9M | ||
| Q2 24 | $6.8M | $3.0M | ||
| Q1 24 | $1.9M | $2.2M |
| Q4 25 | — | $-2.8M | ||
| Q3 25 | $-32.3M | $-7.9M | ||
| Q2 25 | $-34.1M | $-4.0M | ||
| Q1 25 | $-37.6M | $-2.8M | ||
| Q4 24 | — | $-7.1M | ||
| Q3 24 | $-47.7M | $-9.2M | ||
| Q2 24 | $-38.4M | $195.0K | ||
| Q1 24 | $-48.0M | $-6.3M |
| Q4 25 | — | — | ||
| Q3 25 | — | 100.0% | ||
| Q2 25 | — | 100.0% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 100.0% | ||
| Q3 24 | — | 78.7% | ||
| Q2 24 | — | 98.7% | ||
| Q1 24 | — | 100.0% |
| Q4 25 | — | -166.8% | ||
| Q3 25 | -1995.1% | -665.7% | ||
| Q2 25 | -1938.5% | -125.2% | ||
| Q1 25 | -2534.1% | -164.2% | ||
| Q4 24 | — | -532.9% | ||
| Q3 24 | -1703.9% | -474.8% | ||
| Q2 24 | -665.7% | 10.4% | ||
| Q1 24 | -2652.9% | -283.7% |
| Q4 25 | — | -237.8% | ||
| Q3 25 | -1852.4% | -706.5% | ||
| Q2 25 | -1786.6% | -301.9% | ||
| Q1 25 | -2309.5% | -210.0% | ||
| Q4 24 | — | -585.9% | ||
| Q3 24 | -1551.0% | -481.9% | ||
| Q2 24 | -567.4% | 6.6% | ||
| Q1 24 | -2493.7% | -288.2% |
| Q4 25 | — | $-0.22 | ||
| Q3 25 | $-0.27 | $-2.02 | ||
| Q2 25 | $-0.29 | $-1.66 | ||
| Q1 25 | $-0.32 | $-1.18 | ||
| Q4 24 | — | $-2.91 | ||
| Q3 24 | $-0.40 | $-3.92 | ||
| Q2 24 | $-0.33 | $0.08 | ||
| Q1 24 | $-0.47 | $-3.09 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $203.7M | $1.1M |
| Total DebtLower is stronger | — | $12.7M |
| Stockholders' EquityBook value | $207.2M | $18.0M |
| Total Assets | $318.9M | $38.9M |
| Debt / EquityLower = less leverage | — | 0.71× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $203.7M | $1.1M | ||
| Q3 25 | $215.4M | $1.5M | ||
| Q2 25 | $222.8M | $970.0K | ||
| Q1 25 | $240.4M | $298.0K | ||
| Q4 24 | $279.1M | $1.3M | ||
| Q3 24 | $296.9M | $242.0K | ||
| Q2 24 | $304.9M | $924.0K | ||
| Q1 24 | $121.3M | $1.6M |
| Q4 25 | — | $12.7M | ||
| Q3 25 | — | $12.5M | ||
| Q2 25 | — | $12.3M | ||
| Q1 25 | — | $8.7M | ||
| Q4 24 | — | $6.6M | ||
| Q3 24 | — | $4.3M | ||
| Q2 24 | — | $4.5M | ||
| Q1 24 | — | $4.7M |
| Q4 25 | $207.2M | $18.0M | ||
| Q3 25 | $234.1M | $18.7M | ||
| Q2 25 | $261.4M | $24.5M | ||
| Q1 25 | $288.4M | $27.7M | ||
| Q4 24 | $318.7M | $30.4M | ||
| Q3 24 | $362.3M | $36.9M | ||
| Q2 24 | $397.0M | $46.0M | ||
| Q1 24 | $426.1M | $45.8M |
| Q4 25 | $318.9M | $38.9M | ||
| Q3 25 | $343.7M | $40.5M | ||
| Q2 25 | $371.6M | $47.2M | ||
| Q1 25 | $398.7M | $52.5M | ||
| Q4 24 | $440.7M | $53.8M | ||
| Q3 24 | $495.0M | $54.0M | ||
| Q2 24 | $528.8M | $63.2M | ||
| Q1 24 | $569.9M | $66.8M |
| Q4 25 | — | 0.71× | ||
| Q3 25 | — | 0.67× | ||
| Q2 25 | — | 0.50× | ||
| Q1 25 | — | 0.31× | ||
| Q4 24 | — | 0.22× | ||
| Q3 24 | — | 0.12× | ||
| Q2 24 | — | 0.10× | ||
| Q1 24 | — | 0.10× |
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 | $-106.1M | $-7.0M |
| Free Cash FlowOCF − Capex | $-112.0M | $-7.0M |
| FCF MarginFCF / Revenue | -8183.9% | -602.1% |
| Capex IntensityCapex / Revenue | 434.8% | 0.9% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-199.6M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-106.1M | $-7.0M | ||
| Q3 25 | $-24.4M | $-1.4M | ||
| Q2 25 | $-24.6M | $-2.4M | ||
| Q1 25 | $-33.8M | $-1.4M | ||
| Q4 24 | $-122.9M | $-4.7M | ||
| Q3 24 | $-29.4M | $-424.0K | ||
| Q2 24 | $-32.3M | $-274.0K | ||
| Q1 24 | $-33.4M | $-2.6M |
| Q4 25 | $-112.0M | $-7.0M | ||
| Q3 25 | $-26.6M | — | ||
| Q2 25 | $-25.9M | $-2.4M | ||
| Q1 25 | $-35.0M | $-1.4M | ||
| Q4 24 | $-123.6M | $-4.8M | ||
| Q3 24 | $-29.9M | $-432.0K | ||
| Q2 24 | $-32.4M | — | ||
| Q1 24 | $-33.4M | — |
| Q4 25 | -8183.9% | -602.1% | ||
| Q3 25 | -1526.5% | — | ||
| Q2 25 | -1360.7% | -179.3% | ||
| Q1 25 | -2148.9% | -108.7% | ||
| Q4 24 | -6645.4% | -399.3% | ||
| Q3 24 | -973.1% | -22.6% | ||
| Q2 24 | -477.8% | — | ||
| Q1 24 | -1736.9% | — |
| Q4 25 | 434.8% | 0.9% | ||
| Q3 25 | 126.5% | 0.0% | ||
| Q2 25 | 71.4% | 0.3% | ||
| Q1 25 | 73.4% | 1.1% | ||
| Q4 24 | 39.2% | 9.3% | ||
| Q3 24 | 16.1% | 0.4% | ||
| Q2 24 | 0.8% | — | ||
| Q1 24 | 4.5% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | -1.41× | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
