vs
Adeia Inc.（ADEA）与Crexendo, Inc.（CXDO）财务数据对比。点击上方公司名可切换其他公司
Adeia Inc.的季度营收约是Crexendo, Inc.的10.1倍（$182.6M vs $18.1M）。Adeia Inc.净利率更高（40.4% vs 6.7%，领先33.6%）。Adeia Inc.同比增速更快（53.3% vs 11.2%）。过去两年Adeia Inc.的营收复合增速更高（48.0% vs 12.4%）
Adeia Inc.是一家全球化知识产权授权与创新企业，主营半导体制造、消费电子、媒体分发及智能设备领域的专利技术研发与商业化合作，与全球多家头部科技企业达成授权合作，推动相关行业技术升级。
Crexendo, Inc.是一家总部位于美国的云通信技术供应商，主要面向北美市场的中小企业提供统一通信即服务、呼叫中心解决方案、商业VoIP服务及相关协同办公工具。
ADEA vs CXDO — 直观对比
营收规模更大
ADEA
是对方的10.1倍
$18.1M
营收增速更快
ADEA
高出42.1%
11.2%
净利率更高
ADEA
高出33.6%
6.7%
两年增速更快
ADEA
近两年复合增速
12.4%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $182.6M | $18.1M |
| 净利润 | $73.7M | $1.2M |
| 毛利率 | — | — |
| 营业利润率 | 59.5% | 6.3% |
| 净利率 | 40.4% | 6.7% |
| 营收同比 | 53.3% | 11.2% |
| 净利润同比 | 104.6% | 140.2% |
| 每股收益（稀释后） | $0.66 | $0.03 |
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ADEACXDO
| Q4 25 | $182.6M | $18.1M | ||
| Q3 25 | $87.3M | $17.5M | ||
| Q2 25 | $85.7M | $16.6M | ||
| Q1 25 | $87.7M | $16.1M | ||
| Q4 24 | $119.2M | $16.2M | ||
| Q3 24 | $86.1M | $15.6M | ||
| Q2 24 | $87.3M | $14.7M | ||
| Q1 24 | $83.4M | $14.3M |
净利润ADEACXDO
| Q4 25 | $73.7M | $1.2M | ||
| Q3 25 | $8.8M | $1.4M | ||
| Q2 25 | $16.7M | $1.2M | ||
| Q1 25 | $11.8M | $1.2M | ||
| Q4 24 | $36.0M | $507.0K | ||
| Q3 24 | $19.3M | $148.0K | ||
| Q2 24 | $8.4M | $588.0K | ||
| Q1 24 | $899.0K | $434.0K |
营业利润率ADEACXDO
| Q4 25 | 59.5% | 6.3% | ||
| Q3 25 | 30.9% | 7.5% | ||
| Q2 25 | 19.1% | 6.7% | ||
| Q1 25 | 26.0% | 7.2% | ||
| Q4 24 | 48.2% | 3.9% | ||
| Q3 24 | 32.7% | 0.9% | ||
| Q2 24 | 27.1% | 3.9% | ||
| Q1 24 | 23.2% | 3.4% |
净利率ADEACXDO
| Q4 25 | 40.4% | 6.7% | ||
| Q3 25 | 10.1% | 8.3% | ||
| Q2 25 | 19.5% | 7.4% | ||
| Q1 25 | 13.5% | 7.3% | ||
| Q4 24 | 30.2% | 3.1% | ||
| Q3 24 | 22.4% | 0.9% | ||
| Q2 24 | 9.6% | 4.0% | ||
| Q1 24 | 1.1% | 3.0% |
每股收益（稀释后）ADEACXDO
| Q4 25 | $0.66 | $0.03 | ||
| Q3 25 | $0.08 | $0.05 | ||
| Q2 25 | $0.15 | $0.04 | ||
| Q1 25 | $0.10 | $0.04 | ||
| Q4 24 | $0.32 | $0.03 | ||
| Q3 24 | $0.17 | $0.00 | ||
| Q2 24 | $0.07 | $0.02 | ||
| Q1 24 | $0.01 | $0.01 |
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 | $136.7M | — |
| 总债务越低越好 | $418.5M | $114.0K |
| 股东权益账面价值 | $480.5M | $63.8M |
| 总资产 | $1.0B | $77.7M |
| 负债/权益比越低杠杆越低 | 0.87× | 0.00× |
8季度趋势，按日历期对齐
现金及短期投资ADEACXDO
| Q4 25 | $136.7M | — | ||
| Q3 25 | $115.1M | — | ||
| Q2 25 | $116.5M | — | ||
| Q1 25 | $116.5M | — | ||
| Q4 24 | $110.4M | — | ||
| Q3 24 | $89.2M | — | ||
| Q2 24 | $94.5M | — | ||
| Q1 24 | $89.0M | — |
总债务ADEACXDO
| Q4 25 | $418.5M | $114.0K | ||
| Q3 25 | $438.7M | $236.0K | ||
| Q2 25 | $448.9M | $356.0K | ||
| Q1 25 | $459.2M | $475.0K | ||
| Q4 24 | $475.5M | $592.0K | ||
| Q3 24 | $524.4M | $709.0K | ||
| Q2 24 | $535.6M | $823.0K | ||
| Q1 24 | $546.3M | $937.0K |
股东权益ADEACXDO
| Q4 25 | $480.5M | $63.8M | ||
| Q3 25 | $413.7M | $61.3M | ||
| Q2 25 | $402.9M | $58.3M | ||
| Q1 25 | $389.5M | $55.2M | ||
| Q4 24 | $396.6M | $51.4M | ||
| Q3 24 | $378.2M | $49.5M | ||
| Q2 24 | $359.1M | $48.2M | ||
| Q1 24 | $350.0M | $46.8M |
总资产ADEACXDO
| Q4 25 | $1.0B | $77.7M | ||
| Q3 25 | $1.1B | $76.0M | ||
| Q2 25 | $1.1B | $71.4M | ||
| Q1 25 | $1.1B | $67.4M | ||
| Q4 24 | $1.1B | $64.9M | ||
| Q3 24 | $1.1B | $62.3M | ||
| Q2 24 | $1.1B | $59.6M | ||
| Q1 24 | $1.1B | $57.5M |
负债/权益比ADEACXDO
| Q4 25 | 0.87× | 0.00× | ||
| Q3 25 | 1.06× | 0.00× | ||
| Q2 25 | 1.11× | 0.01× | ||
| Q1 25 | 1.18× | 0.01× | ||
| Q4 24 | 1.20× | 0.01× | ||
| Q3 24 | 1.39× | 0.01× | ||
| Q2 24 | 1.49× | 0.02× | ||
| Q1 24 | 1.56× | 0.02× |
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 | $60.0M | $2.3M |
| 自由现金流经营现金流 - 资本支出 | $59.4M | — |
| 自由现金流率自由现金流/营收 | 32.5% | — |
| 资本支出强度资本支出/营收 | 0.3% | 0.0% |
| 现金转化率经营现金流/净利润 | 0.81× | 1.93× |
| 过去12个月自由现金流最近4个季度 | $156.3M | — |
8季度趋势，按日历期对齐
经营现金流ADEACXDO
| Q4 25 | $60.0M | $2.3M | ||
| Q3 25 | $17.8M | $4.4M | ||
| Q2 25 | $23.1M | $1.3M | ||
| Q1 25 | $57.1M | $1.2M | ||
| Q4 24 | $107.5M | $2.2M | ||
| Q3 24 | $14.3M | $1.6M | ||
| Q2 24 | $23.5M | $2.7M | ||
| Q1 24 | $67.2M | $-166.0K |
自由现金流ADEACXDO
| Q4 25 | $59.4M | — | ||
| Q3 25 | $17.0M | — | ||
| Q2 25 | $22.9M | $1.3M | ||
| Q1 25 | $56.9M | — | ||
| Q4 24 | $106.9M | $2.1M | ||
| Q3 24 | $14.3M | — | ||
| Q2 24 | $23.0M | — | ||
| Q1 24 | $66.4M | — |
自由现金流率ADEACXDO
| Q4 25 | 32.5% | — | ||
| Q3 25 | 19.5% | — | ||
| Q2 25 | 26.7% | 7.7% | ||
| Q1 25 | 64.9% | — | ||
| Q4 24 | 89.7% | 13.2% | ||
| Q3 24 | 16.6% | — | ||
| Q2 24 | 26.4% | — | ||
| Q1 24 | 79.7% | — |
资本支出强度ADEACXDO
| Q4 25 | 0.3% | 0.0% | ||
| Q3 25 | 0.9% | 0.0% | ||
| Q2 25 | 0.2% | 0.1% | ||
| Q1 25 | 0.3% | 0.0% | ||
| Q4 24 | 0.5% | 0.2% | ||
| Q3 24 | 0.1% | 0.0% | ||
| Q2 24 | 0.5% | 0.0% | ||
| Q1 24 | 1.0% | 0.0% |
现金转化率ADEACXDO
| Q4 25 | 0.81× | 1.93× | ||
| Q3 25 | 2.02× | 3.05× | ||
| Q2 25 | 1.38× | 1.05× | ||
| Q1 25 | 4.84× | 1.06× | ||
| Q4 24 | 2.98× | 4.29× | ||
| Q3 24 | 0.74× | 10.95× | ||
| Q2 24 | 2.80× | 4.51× | ||
| Q1 24 | 74.78× | -0.38× |
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
ADEA
| Media Platform | $172.9M | 95% |
| Semiconductor | $9.7M | 5% |
CXDO
| Services | $8.6M | 48% |
| Software Solution Segment | $8.3M | 46% |
| Products | $1.1M | 6% |
