vs
Side-by-side financial comparison of Magnera Corp (MAGN) and BLUE OWL CAPITAL INC. (OWL). Click either name above to swap in a different company.
Magnera Corp is the larger business by last-quarter revenue ($792.0M vs $755.6M, roughly 1.0× BLUE OWL CAPITAL INC.). BLUE OWL CAPITAL INC. runs the higher net margin — 6.3% vs -4.3%, a 10.6% gap on every dollar of revenue. On growth, BLUE OWL CAPITAL INC. posted the faster year-over-year revenue change (19.7% vs 12.8%). BLUE OWL CAPITAL INC. produced more free cash flow last quarter ($359.1M vs $-13.0M). Over the past eight quarters, Magnera Corp's revenue compounded faster (54.9% CAGR vs 21.3%).
Blue Owl Capital Inc. is an American alternative investment asset management company that is listed on the New York Stock Exchange under the ticker symbol: "OWL". Headquartered in New York City, it has additional offices around the world, including London, Dubai, and Hong Kong.
MAGN vs OWL — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $792.0M | $755.6M |
| Net Profit | $-34.0M | $47.7M |
| Gross Margin | 12.2% | — |
| Operating Margin | 1.8% | 22.2% |
| Net Margin | -4.3% | 6.3% |
| Revenue YoY | 12.8% | 19.7% |
| Net Profit YoY | 43.3% | 129.8% |
| EPS (diluted) | $-0.95 | $0.07 |
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 | $755.6M | ||
| Q3 25 | — | $728.0M | ||
| Q2 25 | $839.0M | $703.1M | ||
| Q1 25 | $824.0M | $683.5M | ||
| Q4 24 | $702.0M | $631.4M | ||
| Q3 24 | $332.1M | $600.9M | ||
| Q2 24 | $556.0M | $549.8M | ||
| Q1 24 | $558.0M | $513.3M |
| Q4 25 | $-34.0M | $47.7M | ||
| Q3 25 | — | $6.3M | ||
| Q2 25 | $-18.0M | $17.4M | ||
| Q1 25 | $-41.0M | $7.4M | ||
| Q4 24 | $-60.0M | $20.7M | ||
| Q3 24 | $-15.2M | $29.8M | ||
| Q2 24 | $19.0M | $33.9M | ||
| Q1 24 | $14.0M | $25.1M |
| Q4 25 | 12.2% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 10.7% | — | ||
| Q1 25 | 10.7% | — | ||
| Q4 24 | 10.1% | — | ||
| Q3 24 | 10.7% | — | ||
| Q2 24 | 6.6% | — | ||
| Q1 24 | 6.2% | — |
| Q4 25 | 1.8% | 22.2% | ||
| Q3 25 | — | 7.6% | ||
| Q2 25 | 1.5% | 12.0% | ||
| Q1 25 | 0.5% | 5.9% | ||
| Q4 24 | -3.1% | 11.7% | ||
| Q3 24 | 0.9% | 18.7% | ||
| Q2 24 | 3.1% | 28.4% | ||
| Q1 24 | 3.8% | 24.7% |
| Q4 25 | -4.3% | 6.3% | ||
| Q3 25 | — | 0.9% | ||
| Q2 25 | -2.1% | 2.5% | ||
| Q1 25 | -5.0% | 1.1% | ||
| Q4 24 | -8.5% | 3.3% | ||
| Q3 24 | -4.6% | 5.0% | ||
| Q2 24 | 3.4% | 6.2% | ||
| Q1 24 | 2.5% | 4.9% |
| Q4 25 | $-0.95 | $0.07 | ||
| Q3 25 | — | $0.01 | ||
| Q2 25 | $-0.51 | $0.02 | ||
| Q1 25 | $-1.15 | $0.00 | ||
| Q4 24 | $-1.69 | $0.06 | ||
| Q3 24 | $-0.33 | $0.04 | ||
| Q2 24 | $0.60 | $0.06 | ||
| Q1 24 | $0.44 | $0.04 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $264.0M | $194.5M |
| Total DebtLower is stronger | $1.9B | $3.3B |
| Stockholders' EquityBook value | $1.0B | $2.2B |
| Total Assets | $3.9B | $12.5B |
| Debt / EquityLower = less leverage | 1.86× | 1.51× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $264.0M | $194.5M | ||
| Q3 25 | — | $137.3M | ||
| Q2 25 | $276.0M | $117.6M | ||
| Q1 25 | $282.0M | $97.6M | ||
| Q4 24 | $215.0M | $152.1M | ||
| Q3 24 | $230.0M | $115.9M | ||
| Q2 24 | $33.9M | $436.8M | ||
| Q1 24 | $30.2M | $155.8M |
| Q4 25 | $1.9B | $3.3B | ||
| Q3 25 | — | $3.2B | ||
| Q2 25 | $2.0B | $3.2B | ||
| Q1 25 | $2.0B | $3.2B | ||
| Q4 24 | $2.0B | $2.6B | ||
| Q3 24 | $2.0B | $2.5B | ||
| Q2 24 | $877.4M | $2.5B | ||
| Q1 24 | $884.7M | $2.1B |
| Q4 25 | $1.0B | $2.2B | ||
| Q3 25 | — | $2.3B | ||
| Q2 25 | $1.1B | $2.4B | ||
| Q1 25 | $1.1B | $2.3B | ||
| Q4 24 | $1.1B | $2.1B | ||
| Q3 24 | $2.1B | $2.0B | ||
| Q2 24 | $2.4B | $1.7B | ||
| Q1 24 | $2.4B | $1.6B |
| Q4 25 | $3.9B | $12.5B | ||
| Q3 25 | — | $12.5B | ||
| Q2 25 | $4.1B | $12.3B | ||
| Q1 25 | $4.1B | $12.3B | ||
| Q4 24 | $4.0B | $11.0B | ||
| Q3 24 | $2.8B | $10.8B | ||
| Q2 24 | $1.5B | $9.7B | ||
| Q1 24 | $1.5B | $9.0B |
| Q4 25 | 1.86× | 1.51× | ||
| Q3 25 | — | 1.41× | ||
| Q2 25 | 1.77× | 1.38× | ||
| Q1 25 | 1.83× | 1.37× | ||
| Q4 24 | 1.80× | 1.22× | ||
| Q3 24 | 0.91× | 1.27× | ||
| Q2 24 | 0.37× | 1.41× | ||
| Q1 24 | 0.36× | 1.26× |
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 | $2.0M | $382.9M |
| Free Cash FlowOCF − Capex | $-13.0M | $359.1M |
| FCF MarginFCF / Revenue | -1.6% | 47.5% |
| Capex IntensityCapex / Revenue | 1.9% | 3.1% |
| Cash ConversionOCF / Net Profit | — | 8.03× |
| TTM Free Cash FlowTrailing 4 quarters | — | $1.2B |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $2.0M | $382.9M | ||
| Q3 25 | — | $433.1M | ||
| Q2 25 | $0 | $422.5M | ||
| Q1 25 | $65.0M | $17.6M | ||
| Q4 24 | $-58.0M | $324.0M | ||
| Q3 24 | $12.2M | $326.0M | ||
| Q2 24 | $38.0M | $302.3M | ||
| Q1 24 | $20.0M | $47.2M |
| Q4 25 | $-13.0M | $359.1M | ||
| Q3 25 | — | $422.5M | ||
| Q2 25 | — | $412.5M | ||
| Q1 25 | $42.0M | $4.2M | ||
| Q4 24 | $-74.0M | $310.1M | ||
| Q3 24 | $3.6M | $314.8M | ||
| Q2 24 | $23.0M | $269.4M | ||
| Q1 24 | $12.5M | $41.1M |
| Q4 25 | -1.6% | 47.5% | ||
| Q3 25 | — | 58.0% | ||
| Q2 25 | — | 58.7% | ||
| Q1 25 | 5.1% | 0.6% | ||
| Q4 24 | -10.5% | 49.1% | ||
| Q3 24 | 1.1% | 52.4% | ||
| Q2 24 | 4.1% | 49.0% | ||
| Q1 24 | 2.2% | 8.0% |
| Q4 25 | 1.9% | 3.1% | ||
| Q3 25 | — | 1.5% | ||
| Q2 25 | 1.5% | 1.4% | ||
| Q1 25 | 2.8% | 2.0% | ||
| Q4 24 | 2.3% | 2.2% | ||
| Q3 24 | 2.6% | 1.9% | ||
| Q2 24 | 2.7% | 6.0% | ||
| Q1 24 | 1.3% | 1.2% |
| Q4 25 | — | 8.03× | ||
| Q3 25 | — | 68.64× | ||
| Q2 25 | — | 24.25× | ||
| Q1 25 | — | 2.37× | ||
| Q4 24 | — | 15.62× | ||
| Q3 24 | — | 10.94× | ||
| Q2 24 | 2.00× | 8.91× | ||
| Q1 24 | 1.43× | 1.88× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MAGN
| Other | $451.0M | 57% |
| United States And Canada | $341.0M | 43% |
OWL
| Credit Platform | $455.0M | 60% |
| GP Strategic Capital Platform | $157.0M | 21% |
| Administrative Service | $87.6M | 12% |
| IPI Partners LLC | $33.8M | 4% |
| Other | $22.2M | 3% |
