vs
Side-by-side financial comparison of Roivant Sciences Ltd. (ROIV) and XCel Brands, Inc. (XELB). Click either name above to swap in a different company.
Roivant Sciences Ltd. is the larger business by last-quarter revenue ($2.0M vs $1.2M, roughly 1.7× XCel Brands, Inc.). XCel Brands, Inc. runs the higher net margin — -237.8% vs -13301.2%, a 13063.4% gap on every dollar of revenue. On growth, XCel Brands, Inc. posted the faster year-over-year revenue change (-3.4% vs -77.8%). XCel Brands, Inc. produced more free cash flow last quarter ($-7.0M vs $-201.4M). Over the past eight quarters, XCel Brands, Inc.'s revenue compounded faster (-26.9% CAGR vs -73.7%).
Roivant Sciences Ltd. is an American multinational healthcare company focused on applying technology to drug development and building subsidiary life sciences and health technology companies. It was founded in 2014 by Vivek Ramaswamy and is currently headed by CEO Matt Gline. Roivant maintains its headquarters in New York City as well as major offices in the biotech hubs of Boston and Basel.
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.
ROIV vs XELB — Head-to-Head
Income Statement — Q3 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $2.0M | $1.2M |
| Net Profit | $-265.9M | $-2.8M |
| Gross Margin | — | — |
| Operating Margin | -16966.1% | -166.8% |
| Net Margin | -13301.2% | -237.8% |
| Revenue YoY | -77.8% | -3.4% |
| Net Profit YoY | -257.0% | 60.8% |
| EPS (diluted) | $-0.38 | $-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 | $2.0M | $1.2M | ||
| Q3 25 | $1.6M | $1.1M | ||
| Q2 25 | $2.2M | $1.3M | ||
| Q1 25 | $-39.6M | $1.3M | ||
| Q4 24 | $9.0M | $1.2M | ||
| Q3 24 | $4.5M | $1.9M | ||
| Q2 24 | $8.0M | $3.0M | ||
| Q1 24 | $28.9M | $2.2M |
| Q4 25 | $-265.9M | $-2.8M | ||
| Q3 25 | $-113.5M | $-7.9M | ||
| Q2 25 | $-223.4M | $-4.0M | ||
| Q1 25 | $-206.5M | $-2.8M | ||
| Q4 24 | $169.4M | $-7.1M | ||
| Q3 24 | $-230.2M | $-9.2M | ||
| Q2 24 | $95.3M | $195.0K | ||
| Q1 24 | $-151.1M | $-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 | -16966.1% | -166.8% | ||
| Q3 25 | -19492.9% | -665.7% | ||
| Q2 25 | -13130.0% | -125.2% | ||
| Q1 25 | 674.8% | -164.2% | ||
| Q4 24 | -3042.6% | -532.9% | ||
| Q3 24 | -7636.0% | -474.8% | ||
| Q2 24 | -1279.5% | 10.4% | ||
| Q1 24 | -919.5% | -283.7% |
| Q4 25 | -13301.2% | -237.8% | ||
| Q3 25 | -7225.9% | -706.5% | ||
| Q2 25 | -10292.9% | -301.9% | ||
| Q1 25 | 521.8% | -210.0% | ||
| Q4 24 | 1878.3% | -585.9% | ||
| Q3 24 | -5143.8% | -481.9% | ||
| Q2 24 | 1192.7% | 6.6% | ||
| Q1 24 | -522.3% | -288.2% |
| Q4 25 | $-0.38 | $-0.22 | ||
| Q3 25 | $-0.17 | $-2.02 | ||
| Q2 25 | $-0.33 | $-1.66 | ||
| Q1 25 | $-0.28 | $-1.18 | ||
| Q4 24 | $0.23 | $-2.91 | ||
| Q3 24 | $-0.31 | $-3.92 | ||
| Q2 24 | $0.12 | $0.08 | ||
| Q1 24 | $-0.02 | $-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 | $4.5B | $1.1M |
| Total DebtLower is stronger | — | $12.7M |
| Stockholders' EquityBook value | $4.3B | $18.0M |
| Total Assets | $5.2B | $38.9M |
| Debt / EquityLower = less leverage | — | 0.71× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $4.5B | $1.1M | ||
| Q3 25 | $4.4B | $1.5M | ||
| Q2 25 | $4.5B | $970.0K | ||
| Q1 25 | $4.9B | $298.0K | ||
| Q4 24 | $5.1B | $1.3M | ||
| Q3 24 | $5.4B | $242.0K | ||
| Q2 24 | $5.7B | $924.0K | ||
| Q1 24 | $6.5B | $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 | $311.7M | $4.5M | ||
| Q1 24 | $430.6M | $4.7M |
| Q4 25 | $4.3B | $18.0M | ||
| Q3 25 | $4.4B | $18.7M | ||
| Q2 25 | $4.3B | $24.5M | ||
| Q1 25 | $4.7B | $27.7M | ||
| Q4 24 | $5.2B | $30.4M | ||
| Q3 24 | $5.2B | $36.9M | ||
| Q2 24 | $5.4B | $46.0M | ||
| Q1 24 | $6.0B | $45.8M |
| Q4 25 | $5.2B | $38.9M | ||
| Q3 25 | $5.1B | $40.5M | ||
| Q2 25 | $5.0B | $47.2M | ||
| Q1 25 | $5.4B | $52.5M | ||
| Q4 24 | $5.8B | $53.8M | ||
| Q3 24 | $6.2B | $54.0M | ||
| Q2 24 | $6.5B | $63.2M | ||
| Q1 24 | $7.2B | $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 | 0.06× | 0.10× | ||
| Q1 24 | 0.07× | 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 | $-196.5M | $-7.0M |
| Free Cash FlowOCF − Capex | $-201.4M | $-7.0M |
| FCF MarginFCF / Revenue | -10076.0% | -602.1% |
| Capex IntensityCapex / Revenue | 246.9% | 0.9% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $-776.7M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-196.5M | $-7.0M | ||
| Q3 25 | $-185.7M | $-1.4M | ||
| Q2 25 | $-204.4M | $-2.4M | ||
| Q1 25 | $-172.6M | $-1.4M | ||
| Q4 24 | $-207.3M | $-4.7M | ||
| Q3 24 | $-266.8M | $-424.0K | ||
| Q2 24 | $-192.8M | $-274.0K | ||
| Q1 24 | $-108.5M | $-2.6M |
| Q4 25 | $-201.4M | $-7.0M | ||
| Q3 25 | $-193.5M | — | ||
| Q2 25 | $-208.4M | $-2.4M | ||
| Q1 25 | $-173.4M | $-1.4M | ||
| Q4 24 | $-209.1M | $-4.8M | ||
| Q3 24 | $-267.8M | $-432.0K | ||
| Q2 24 | $-193.8M | — | ||
| Q1 24 | $-108.8M | — |
| Q4 25 | -10076.0% | -602.1% | ||
| Q3 25 | -12317.8% | — | ||
| Q2 25 | -9604.5% | -179.3% | ||
| Q1 25 | 438.1% | -108.7% | ||
| Q4 24 | -2318.5% | -399.3% | ||
| Q3 24 | -5984.4% | -22.6% | ||
| Q2 24 | -2425.5% | — | ||
| Q1 24 | -376.1% | — |
| Q4 25 | 246.9% | 0.9% | ||
| Q3 25 | 499.6% | 0.0% | ||
| Q2 25 | 185.9% | 0.3% | ||
| Q1 25 | -2.0% | 1.1% | ||
| Q4 24 | 20.3% | 9.3% | ||
| Q3 24 | 22.3% | 0.4% | ||
| Q2 24 | 12.1% | — | ||
| Q1 24 | 1.2% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | -1.22× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | -2.02× | -1.41× | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
