vs
Adeia Inc.（ADEA）与福克斯集团（FOXA）财务数据对比。点击上方公司名可切换其他公司
福克斯集团的季度营收约是Adeia Inc.的28.4倍（$5.2B vs $182.6M）。Adeia Inc.净利率更高（40.4% vs 4.8%，领先35.6%）。Adeia Inc.同比增速更快（53.3% vs 2.0%）。Adeia Inc.自由现金流更多（$59.4M vs $-791.0M）。过去两年Adeia Inc.的营收复合增速更高（48.0% vs 22.6%）
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。
福克斯集团是美国跨国大众传媒企业，总部位于纽约曼哈顿中城美洲大道1211号，在加州伯班克也设有办公点。公司以威廉·福克斯命名，在特拉华州注册，2019年3月19日从21世纪福克斯分拆而来，承接后者的电视广播、新闻及体育业务，由拉克兰·默多克通过家族信托持有36%投票权实现控股。
ADEA vs FOXA — 直观对比
营收规模更大
FOXA
是对方的28.4倍
$182.6M
营收增速更快
ADEA
高出51.2%
2.0%
净利率更高
ADEA
高出35.6%
4.8%
自由现金流更多
ADEA
多$850.4M
$-791.0M
两年增速更快
ADEA
近两年复合增速
22.6%
损益表 — Q4 2025 vs Q2 2026
| 指标 | | |
|---|---|---|
| 营收 | $182.6M | $5.2B |
| 净利润 | $73.7M | $247.0M |
| 毛利率 | — | — |
| 营业利润率 | 59.5% | 6.2% |
| 净利率 | 40.4% | 4.8% |
| 营收同比 | 53.3% | 2.0% |
| 净利润同比 | 104.6% | -36.3% |
| 每股收益（稀释后） | $0.66 | $0.52 |
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ADEAFOXA
| Q4 25 | $182.6M | $5.2B | ||
| Q3 25 | $87.3M | $3.7B | ||
| Q2 25 | $85.7M | $3.3B | ||
| Q1 25 | $87.7M | $4.4B | ||
| Q4 24 | $119.2M | $5.1B | ||
| Q3 24 | $86.1M | $3.6B | ||
| Q2 24 | $87.3M | $3.1B | ||
| Q1 24 | $83.4M | $3.4B |
净利润ADEAFOXA
| Q4 25 | $73.7M | $247.0M | ||
| Q3 25 | $8.8M | $609.0M | ||
| Q2 25 | $16.7M | $719.0M | ||
| Q1 25 | $11.8M | $354.0M | ||
| Q4 24 | $36.0M | $388.0M | ||
| Q3 24 | $19.3M | $832.0M | ||
| Q2 24 | $8.4M | $320.0M | ||
| Q1 24 | $899.0K | $704.0M |
营业利润率ADEAFOXA
| Q4 25 | 59.5% | 6.2% | ||
| Q3 25 | 30.9% | 21.4% | ||
| Q2 25 | 19.1% | 29.2% | ||
| Q1 25 | 26.0% | 10.8% | ||
| Q4 24 | 48.2% | 10.1% | ||
| Q3 24 | 32.7% | 31.2% | ||
| Q2 24 | 27.1% | 14.6% | ||
| Q1 24 | 23.2% | 27.9% |
净利率ADEAFOXA
| Q4 25 | 40.4% | 4.8% | ||
| Q3 25 | 10.1% | 16.3% | ||
| Q2 25 | 19.5% | 21.9% | ||
| Q1 25 | 13.5% | 8.1% | ||
| Q4 24 | 30.2% | 7.6% | ||
| Q3 24 | 22.4% | 23.3% | ||
| Q2 24 | 9.6% | 10.3% | ||
| Q1 24 | 1.1% | 20.4% |
每股收益（稀释后）ADEAFOXA
| Q4 25 | $0.66 | $0.52 | ||
| Q3 25 | $0.08 | $1.32 | ||
| Q2 25 | $0.15 | $1.57 | ||
| Q1 25 | $0.10 | $0.75 | ||
| Q4 24 | $0.32 | $0.81 | ||
| Q3 24 | $0.17 | $1.78 | ||
| Q2 24 | $0.07 | $0.68 | ||
| Q1 24 | $0.01 | $1.40 |
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 | — |
| 股东权益账面价值 | $480.5M | $10.9B |
| 总资产 | $1.0B | $21.5B |
| 负债/权益比越低杠杆越低 | 0.87× | — |
8季度趋势，按日历期对齐
现金及短期投资ADEAFOXA
| 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ADEAFOXA
| Q4 25 | $418.5M | — | ||
| Q3 25 | $438.7M | $6.6B | ||
| Q2 25 | $448.9M | $6.6B | ||
| Q1 25 | $459.2M | $7.2B | ||
| Q4 24 | $475.5M | $7.2B | ||
| Q3 24 | $524.4M | $7.2B | ||
| Q2 24 | $535.6M | $7.2B | ||
| Q1 24 | $546.3M | $7.2B |
股东权益ADEAFOXA
| Q4 25 | $480.5M | $10.9B | ||
| Q3 25 | $413.7M | $12.2B | ||
| Q2 25 | $402.9M | $12.0B | ||
| Q1 25 | $389.5M | $11.5B | ||
| Q4 24 | $396.6M | $11.5B | ||
| Q3 24 | $378.2M | $11.3B | ||
| Q2 24 | $359.1M | $10.7B | ||
| Q1 24 | $350.0M | $10.6B |
总资产ADEAFOXA
| Q4 25 | $1.0B | $21.5B | ||
| Q3 25 | $1.1B | $22.8B | ||
| Q2 25 | $1.1B | $23.2B | ||
| Q1 25 | $1.1B | $23.4B | ||
| Q4 24 | $1.1B | $23.0B | ||
| Q3 24 | $1.1B | $22.5B | ||
| Q2 24 | $1.1B | $22.0B | ||
| Q1 24 | $1.1B | $21.7B |
负债/权益比ADEAFOXA
| Q4 25 | 0.87× | — | ||
| Q3 25 | 1.06× | 0.54× | ||
| Q2 25 | 1.11× | 0.55× | ||
| Q1 25 | 1.18× | 0.62× | ||
| Q4 24 | 1.20× | 0.63× | ||
| Q3 24 | 1.39× | 0.64× | ||
| Q2 24 | 1.49× | 0.67× | ||
| Q1 24 | 1.56× | 0.68× |
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 | $-669.0M |
| 自由现金流经营现金流 - 资本支出 | $59.4M | $-791.0M |
| 自由现金流率自由现金流/营收 | 32.5% | -15.3% |
| 资本支出强度资本支出/营收 | 0.3% | 2.4% |
| 现金转化率经营现金流/净利润 | 0.81× | -2.71× |
| 过去12个月自由现金流最近4个季度 | $156.3M | $2.3B |
8季度趋势，按日历期对齐
经营现金流ADEAFOXA
| Q4 25 | $60.0M | $-669.0M | ||
| Q3 25 | $17.8M | $-130.0M | ||
| Q2 25 | $23.1M | $1.5B | ||
| Q1 25 | $57.1M | $2.0B | ||
| Q4 24 | $107.5M | $-362.0M | ||
| Q3 24 | $14.3M | $158.0M | ||
| Q2 24 | $23.5M | $899.0M | ||
| Q1 24 | $67.2M | $1.5B |
自由现金流ADEAFOXA
| Q4 25 | $59.4M | $-791.0M | ||
| Q3 25 | $17.0M | $-234.0M | ||
| Q2 25 | $22.9M | $1.4B | ||
| Q1 25 | $56.9M | $1.9B | ||
| Q4 24 | $106.9M | $-436.0M | ||
| Q3 24 | $14.3M | $94.0M | ||
| Q2 24 | $23.0M | $787.0M | ||
| Q1 24 | $66.4M | $1.4B |
自由现金流率ADEAFOXA
| Q4 25 | 32.5% | -15.3% | ||
| Q3 25 | 19.5% | -6.3% | ||
| Q2 25 | 26.7% | 42.4% | ||
| Q1 25 | 64.9% | 44.4% | ||
| Q4 24 | 89.7% | -8.6% | ||
| Q3 24 | 16.6% | 2.6% | ||
| Q2 24 | 26.4% | 25.5% | ||
| Q1 24 | 79.7% | 40.4% |
资本支出强度ADEAFOXA
| Q4 25 | 0.3% | 2.4% | ||
| Q3 25 | 0.9% | 2.8% | ||
| Q2 25 | 0.2% | 3.6% | ||
| Q1 25 | 0.3% | 1.7% | ||
| Q4 24 | 0.5% | 1.5% | ||
| Q3 24 | 0.1% | 1.8% | ||
| Q2 24 | 0.5% | 3.6% | ||
| Q1 24 | 1.0% | 2.4% |
现金转化率ADEAFOXA
| Q4 25 | 0.81× | -2.71× | ||
| Q3 25 | 2.02× | -0.21× | ||
| Q2 25 | 1.38× | 2.10× | ||
| Q1 25 | 4.84× | 5.69× | ||
| Q4 24 | 2.98× | -0.93× | ||
| Q3 24 | 0.74× | 0.19× | ||
| Q2 24 | 2.80× | 2.81× | ||
| Q1 24 | 74.78× | 2.10× |
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% |
FOXA
| Television Segment | $2.9B | 57% |
| Distribution | $1.2B | 22% |
| Other | $621.0M | 12% |
| Advertising | $491.0M | 9% |
