vs
Axogen, Inc.（AXGN）与InMode Ltd.（INMD）财务数据对比。点击上方公司名可切换其他公司
Axogen, Inc.的季度营收约是InMode Ltd.的643.0倍（$59.9M vs $93.2K）。InMode Ltd.净利率更高（23.5% vs -22.0%，领先45.4%）
Axogen总部位于美国佛罗里达州阿拉楚阿，是外科解决方案提供商，专注开发周围神经损伤修复相关产品，涵盖人体组织移植物、神经连接器、软组织膜等，旗下AVANCE细胞移植技术可模拟人体神经结构，临床数据显示其产品帮助87%的周围神经损伤患者实现感觉与运动功能恢复，2013年完成1800万美元首次公开募股。
Mode Media是一家数字生活方式媒体公司，运营着一系列网站平台，平台支持任何用户创作内容，所有内容在发布前都会经过专业编辑审核。2013年该公司筹备首次公开募股时估值约达10亿美元，2015年收入已增长至超1亿美元，收入主要来自为大型品牌提供原生内容、品牌视频与数字广告服务，同期支出也超过了1亿美元。
AXGN vs INMD — 直观对比
营收规模更大
AXGN
是对方的643.0倍
$93.2K
净利率更高
INMD
高出45.4%
-22.0%
损益表 — Q4 2025 vs Q3 2025
| 指标 | | |
|---|---|---|
| 营收 | $59.9M | $93.2K |
| 净利润 | $-13.2M | $21.9K |
| 毛利率 | 74.1% | 77.6% |
| 营业利润率 | -16.3% | — |
| 净利率 | -22.0% | 23.5% |
| 营收同比 | 21.3% | — |
| 净利润同比 | -3023.6% | — |
| 每股收益（稀释后） | $-0.28 | — |
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AXGNINMD
| Q4 25 | $59.9M | — | ||
| Q3 25 | $60.1M | $93.2K | ||
| Q2 25 | $56.7M | $95.6K | ||
| Q1 25 | $48.6M | $77.9K | ||
| Q4 24 | $49.4M | — | ||
| Q3 24 | $48.6M | $130.2K | ||
| Q2 24 | $47.9M | $86.4K | ||
| Q1 24 | $41.4M | $80.3K |
净利润AXGNINMD
| Q4 25 | $-13.2M | — | ||
| Q3 25 | $708.0K | $21.9K | ||
| Q2 25 | $579.0K | $26.7K | ||
| Q1 25 | $-3.8M | $18.2K | ||
| Q4 24 | $450.0K | — | ||
| Q3 24 | $-1.9M | $51.0K | ||
| Q2 24 | $-1.9M | $23.8K | ||
| Q1 24 | $-6.6M | $23.7K |
毛利率AXGNINMD
| Q4 25 | 74.1% | — | ||
| Q3 25 | 76.6% | 77.6% | ||
| Q2 25 | 74.2% | 80.0% | ||
| Q1 25 | 71.9% | 78.2% | ||
| Q4 24 | 76.1% | — | ||
| Q3 24 | 74.9% | 81.5% | ||
| Q2 24 | 73.8% | 80.2% | ||
| Q1 24 | 78.8% | 79.6% |
营业利润率AXGNINMD
| Q4 25 | -16.3% | — | ||
| Q3 25 | 3.2% | — | ||
| Q2 25 | 3.0% | — | ||
| Q1 25 | -3.4% | — | ||
| Q4 24 | 4.1% | — | ||
| Q3 24 | -0.6% | — | ||
| Q2 24 | -0.9% | — | ||
| Q1 24 | -11.0% | — |
净利率AXGNINMD
| Q4 25 | -22.0% | — | ||
| Q3 25 | 1.2% | 23.5% | ||
| Q2 25 | 1.0% | 28.0% | ||
| Q1 25 | -7.9% | 23.4% | ||
| Q4 24 | 0.9% | — | ||
| Q3 24 | -3.8% | 39.2% | ||
| Q2 24 | -4.0% | 27.6% | ||
| Q1 24 | -16.0% | 29.5% |
每股收益（稀释后）AXGNINMD
| Q4 25 | $-0.28 | — | ||
| Q3 25 | $0.01 | — | ||
| Q2 25 | $0.01 | — | ||
| Q1 25 | $-0.08 | — | ||
| Q4 24 | $-0.00 | — | ||
| Q3 24 | $-0.04 | — | ||
| Q2 24 | $-0.04 | — | ||
| Q1 24 | $-0.15 | — |
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 | $41.5M | $155.3K |
| 总债务越低越好 | $48.4M | — |
| 股东权益账面价值 | $128.8M | $703.8K |
| 总资产 | $221.7M | $785.7K |
| 负债/权益比越低杠杆越低 | 0.38× | — |
8季度趋势，按日历期对齐
现金及短期投资AXGNINMD
| Q4 25 | $41.5M | — | ||
| Q3 25 | $35.8M | $155.3K | ||
| Q2 25 | $29.9M | $155.3K | ||
| Q1 25 | $22.1M | $155.3K | ||
| Q4 24 | $33.5M | — | ||
| Q3 24 | $24.5M | $144.4K | ||
| Q2 24 | $21.1M | $144.4K | ||
| Q1 24 | $17.6M | $144.4K |
总债务AXGNINMD
| Q4 25 | $48.4M | — | ||
| Q3 25 | $48.2M | — | ||
| Q2 25 | $47.9M | — | ||
| Q1 25 | $47.7M | — | ||
| Q4 24 | $47.5M | — | ||
| Q3 24 | $47.3M | — | ||
| Q2 24 | $47.0M | — | ||
| Q1 24 | $46.8M | — |
股东权益AXGNINMD
| Q4 25 | $128.8M | — | ||
| Q3 25 | $120.8M | $703.8K | ||
| Q2 25 | $112.3M | $703.8K | ||
| Q1 25 | $105.4M | $703.8K | ||
| Q4 24 | $103.9M | — | ||
| Q3 24 | $99.4M | $787.4K | ||
| Q2 24 | $95.7M | $787.4K | ||
| Q1 24 | $93.2M | $787.4K |
总资产AXGNINMD
| Q4 25 | $221.7M | — | ||
| Q3 25 | $216.4M | $785.7K | ||
| Q2 25 | $205.5M | $785.7K | ||
| Q1 25 | $196.2M | $785.7K | ||
| Q4 24 | $203.7M | — | ||
| Q3 24 | $192.0M | $863.3K | ||
| Q2 24 | $188.9M | $863.3K | ||
| Q1 24 | $186.5M | $863.3K |
负债/权益比AXGNINMD
| Q4 25 | 0.38× | — | ||
| Q3 25 | 0.40× | — | ||
| Q2 25 | 0.43× | — | ||
| Q1 25 | 0.45× | — | ||
| Q4 24 | 0.46× | — | ||
| Q3 24 | 0.48× | — | ||
| Q2 24 | 0.49× | — | ||
| Q1 24 | 0.50× | — |
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 | $3.0M | $24.5K |
| 自由现金流经营现金流 - 资本支出 | $1.8M | — |
| 自由现金流率自由现金流/营收 | 3.0% | — |
| 资本支出强度资本支出/营收 | 2.1% | — |
| 现金转化率经营现金流/净利润 | — | 1.12× |
| 过去12个月自由现金流最近4个季度 | $-2.9M | — |
8季度趋势，按日历期对齐
经营现金流AXGNINMD
| Q4 25 | $3.0M | — | ||
| Q3 25 | $3.2M | $24.5K | ||
| Q2 25 | $7.7M | $24.1K | ||
| Q1 25 | $-13.2M | $14.0K | ||
| Q4 24 | $8.7M | — | ||
| Q3 24 | $3.9M | $34.0K | ||
| Q2 24 | $4.2M | $42.1K | ||
| Q1 24 | $-12.3M | $24.1K |
自由现金流AXGNINMD
| Q4 25 | $1.8M | — | ||
| Q3 25 | $1.7M | — | ||
| Q2 25 | $7.0M | — | ||
| Q1 25 | $-13.4M | — | ||
| Q4 24 | $8.1M | — | ||
| Q3 24 | $3.3M | — | ||
| Q2 24 | $3.3M | — | ||
| Q1 24 | $-13.2M | — |
自由现金流率AXGNINMD
| Q4 25 | 3.0% | — | ||
| Q3 25 | 2.8% | — | ||
| Q2 25 | 12.4% | — | ||
| Q1 25 | -27.7% | — | ||
| Q4 24 | 16.3% | — | ||
| Q3 24 | 6.8% | — | ||
| Q2 24 | 6.8% | — | ||
| Q1 24 | -31.9% | — |
资本支出强度AXGNINMD
| Q4 25 | 2.1% | — | ||
| Q3 25 | 2.5% | — | ||
| Q2 25 | 1.3% | — | ||
| Q1 25 | 0.5% | — | ||
| Q4 24 | 1.4% | — | ||
| Q3 24 | 1.2% | — | ||
| Q2 24 | 1.9% | — | ||
| Q1 24 | 2.2% | — |
现金转化率AXGNINMD
| Q4 25 | — | — | ||
| Q3 25 | 4.55× | 1.12× | ||
| Q2 25 | 13.35× | 0.90× | ||
| Q1 25 | — | 0.77× | ||
| Q4 24 | 19.41× | — | ||
| Q3 24 | — | 0.67× | ||
| Q2 24 | — | 1.77× | ||
| Q1 24 | — | 1.02× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
