vs
传奇娱乐（ACEL）与BRC Group Holdings, Inc.（RILY）财务数据对比。点击上方公司名可切换其他公司
传奇娱乐的季度营收约是BRC Group Holdings, Inc.的1.8倍（$341.4M vs $188.3M），BRC Group Holdings, Inc.净利率更高（47.9% vs 4.7%，领先43.2%），传奇娱乐同比增速更快（7.5% vs -21.9%），过去两年传奇娱乐的营收复合增速更高（6.4% vs -15.4%）
传奇娱乐是一家美国大众传媒与电影制作公司，总部位于加利福尼亚州伯班克，由托马斯·图尔于2000年创立。该公司长期与华纳兄弟影业、环球影业、索尼影视、派拉蒙影业等主流制片厂，以及网飞、葫芦等流媒体平台展开合作。
ACEL vs RILY — 直观对比
营收规模更大
ACEL
是对方的1.8倍
$188.3M
营收增速更快
ACEL
高出29.4%
-21.9%
净利率更高
RILY
高出43.2%
4.7%
两年增速更快
ACEL
近两年复合增速
-15.4%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $341.4M | $188.3M |
| 净利润 | $16.2M | $90.3M |
| 毛利率 | — | 79.5% |
| 营业利润率 | 8.7% | 32.3% |
| 净利率 | 4.7% | 47.9% |
| 营收同比 | 7.5% | -21.9% |
| 净利润同比 | 93.3% | 1710.8% |
| 每股收益（稀释后） | $0.19 | $2.78 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收ACELRILY
| Q4 25 | $341.4M | $188.3M | ||
| Q3 25 | $329.7M | $215.3M | ||
| Q2 25 | $335.9M | $188.2M | ||
| Q1 25 | $323.9M | $197.2M | ||
| Q4 24 | $317.5M | $241.0M | ||
| Q3 24 | $302.2M | $225.5M | ||
| Q2 24 | $309.4M | $256.0M | ||
| Q1 24 | $301.8M | $263.4M |
净利润ACELRILY
| Q4 25 | $16.2M | $90.3M | ||
| Q3 25 | $13.4M | $91.1M | ||
| Q2 25 | $7.3M | $139.5M | ||
| Q1 25 | $14.6M | $-10.0M | ||
| Q4 24 | $8.4M | $-5.6M | ||
| Q3 24 | $4.9M | $-284.4M | ||
| Q2 24 | $14.6M | $-433.6M | ||
| Q1 24 | $7.4M | $-49.2M |
毛利率ACELRILY
| Q4 25 | — | 79.5% | ||
| Q3 25 | — | 83.7% | ||
| Q2 25 | — | 81.3% | ||
| Q1 25 | — | 81.4% | ||
| Q4 24 | — | 79.8% | ||
| Q3 24 | — | 82.1% | ||
| Q2 24 | — | 84.5% | ||
| Q1 24 | — | 85.3% |
营业利润率ACELRILY
| Q4 25 | 8.7% | 32.3% | ||
| Q3 25 | 7.7% | 30.4% | ||
| Q2 25 | 8.0% | 5.7% | ||
| Q1 25 | 8.0% | -31.2% | ||
| Q4 24 | 6.5% | -69.2% | ||
| Q3 24 | 7.2% | -36.4% | ||
| Q2 24 | 7.3% | -90.8% | ||
| Q1 24 | 8.5% | -6.1% |
净利率ACELRILY
| Q4 25 | 4.7% | 47.9% | ||
| Q3 25 | 4.1% | 42.3% | ||
| Q2 25 | 2.2% | 74.1% | ||
| Q1 25 | 4.5% | -5.1% | ||
| Q4 24 | 2.6% | -2.3% | ||
| Q3 24 | 1.6% | -126.1% | ||
| Q2 24 | 4.7% | -169.4% | ||
| Q1 24 | 2.5% | -18.7% |
每股收益（稀释后）ACELRILY
| Q4 25 | $0.19 | $2.78 | ||
| Q3 25 | $0.16 | $2.91 | ||
| Q2 25 | $0.08 | $4.50 | ||
| Q1 25 | $0.17 | $-0.39 | ||
| Q4 24 | $0.09 | $-0.01 | ||
| Q3 24 | $0.06 | $-9.39 | ||
| Q2 24 | $0.17 | $-14.35 | ||
| Q1 24 | $0.09 | $-1.71 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $296.6M | $226.6M |
| 总债务越低越好 | $607.4M | $1.4B |
| 股东权益账面价值 | $269.7M | $-171.5M |
| 总资产 | $1.1B | $1.7B |
| 负债/权益比越低杠杆越低 | 2.25× | — |
8季度趋势，按日历期对齐
现金及短期投资ACELRILY
| Q4 25 | $296.6M | $226.6M | ||
| Q3 25 | $290.2M | $184.2M | ||
| Q2 25 | $264.6M | $267.4M | ||
| Q1 25 | $271.9M | $138.3M | ||
| Q4 24 | $281.3M | $146.9M | ||
| Q3 24 | $265.1M | $159.2M | ||
| Q2 24 | $254.9M | $236.9M | ||
| Q1 24 | $253.9M | $190.7M |
总债务ACELRILY
| Q4 25 | $607.4M | $1.4B | ||
| Q3 25 | $595.4M | $1.3B | ||
| Q2 25 | $595.5M | $1.3B | ||
| Q1 25 | $580.7M | $1.4B | ||
| Q4 24 | $595.4M | $1.5B | ||
| Q3 24 | $554.1M | — | ||
| Q2 24 | $565.7M | — | ||
| Q1 24 | $539.9M | — |
股东权益ACELRILY
| Q4 25 | $269.7M | $-171.5M | ||
| Q3 25 | $267.1M | $-260.5M | ||
| Q2 25 | $260.5M | $-351.7M | ||
| Q1 25 | $259.1M | $-496.8M | ||
| Q4 24 | $255.0M | $-488.2M | ||
| Q3 24 | $206.7M | $-497.6M | ||
| Q2 24 | $209.1M | $-218.3M | ||
| Q1 24 | $202.1M | $228.4M |
总资产ACELRILY
| Q4 25 | $1.1B | $1.7B | ||
| Q3 25 | $1.1B | $1.7B | ||
| Q2 25 | $1.1B | $1.5B | ||
| Q1 25 | $1.0B | $1.5B | ||
| Q4 24 | $1.0B | $1.8B | ||
| Q3 24 | $950.2M | $2.2B | ||
| Q2 24 | $950.3M | $3.2B | ||
| Q1 24 | $919.1M | $5.0B |
负债/权益比ACELRILY
| Q4 25 | 2.25× | — | ||
| Q3 25 | 2.23× | — | ||
| Q2 25 | 2.29× | — | ||
| Q1 25 | 2.24× | — | ||
| Q4 24 | 2.33× | — | ||
| Q3 24 | 2.68× | — | ||
| Q2 24 | 2.71× | — | ||
| Q1 24 | 2.67× | — |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $31.1M | $26.2M |
| 自由现金流经营现金流 - 资本支出 | $16.0M | — |
| 自由现金流率自由现金流/营收 | 4.7% | — |
| 资本支出强度资本支出/营收 | 4.4% | — |
| 现金转化率经营现金流/净利润 | 1.92× | 0.29× |
| 过去12个月自由现金流最近4个季度 | $62.0M | — |
8季度趋势，按日历期对齐
经营现金流ACELRILY
| Q4 25 | $31.1M | $26.2M | ||
| Q3 25 | $55.2M | $-60.6M | ||
| Q2 25 | $19.8M | $-25.6M | ||
| Q1 25 | $44.8M | $184.0K | ||
| Q4 24 | $13.5M | $-2.7M | ||
| Q3 24 | $50.1M | $19.5M | ||
| Q2 24 | $28.9M | $111.5M | ||
| Q1 24 | $28.8M | $135.4M |
自由现金流ACELRILY
| Q4 25 | $16.0M | — | ||
| Q3 25 | $34.2M | — | ||
| Q2 25 | $-6.2M | — | ||
| Q1 25 | $18.0M | — | ||
| Q4 24 | $2.1M | — | ||
| Q3 24 | $33.1M | — | ||
| Q2 24 | $11.4M | — | ||
| Q1 24 | $8.1M | — |
自由现金流率ACELRILY
| Q4 25 | 4.7% | — | ||
| Q3 25 | 10.4% | — | ||
| Q2 25 | -1.9% | — | ||
| Q1 25 | 5.6% | — | ||
| Q4 24 | 0.7% | — | ||
| Q3 24 | 11.0% | — | ||
| Q2 24 | 3.7% | — | ||
| Q1 24 | 2.7% | — |
资本支出强度ACELRILY
| Q4 25 | 4.4% | — | ||
| Q3 25 | 6.4% | — | ||
| Q2 25 | 7.8% | — | ||
| Q1 25 | 8.3% | — | ||
| Q4 24 | 3.6% | — | ||
| Q3 24 | 5.6% | — | ||
| Q2 24 | 5.7% | — | ||
| Q1 24 | 6.8% | — |
现金转化率ACELRILY
| Q4 25 | 1.92× | 0.29× | ||
| Q3 25 | 4.13× | -0.66× | ||
| Q2 25 | 2.71× | -0.18× | ||
| Q1 25 | 3.06× | — | ||
| Q4 24 | 1.62× | — | ||
| Q3 24 | 10.23× | — | ||
| Q2 24 | 1.98× | — | ||
| Q1 24 | 3.88× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
ACEL
| Video Gaming | $319.1M | 93% |
| ATM Fees And Other Revenue | $13.5M | 4% |
| Amusement | $5.3M | 2% |
| Manufacturing | $3.6M | 1% |
RILY
| Transferred At Point In Time | $101.4M | 54% |
| Wealth Management Segment | $30.7M | 16% |
| Corporate Finance Consulting And Investment Banking Fees | $27.1M | 14% |
| Services And Fees | $24.8M | 13% |
| Commissions Fees And Reimbursed Expenses | $4.8M | 3% |
