vs
Brookfield Infrastructure Corp（BIPC）与罗塞塔石碑（STEP）财务数据对比。点击上方公司名可切换其他公司
Brookfield Infrastructure Corp的季度营收约是罗塞塔石碑的1.5倍（$866.0M vs $586.5M），罗塞塔石碑净利率更高（-21.0% vs -35.7%，领先14.6%），罗塞塔石碑同比增速更快（73.0% vs -4.6%）
布鲁克菲尔德基础设施合伙公司是一家公开上市的有限合伙企业，总部位于加拿大多伦多，核心业务为在全球范围内开展基础设施资产的收购、运营与管理，在全球基础设施投资领域拥有深厚的行业积累与较强的市场影响力。
罗塞塔石碑是美国教育科技软件企业，开发语言学习、读写能力提升及脑训练类软件，旗下语言学习产品知名度极高。2013年公司收购Livemocha、Lexia Learning等品牌拓展教育科技业务矩阵，2021年正式成为IXL Learning的子公司。
BIPC vs STEP — 直观对比
营收规模更大
BIPC
是对方的1.5倍
$586.5M
营收增速更快
STEP
高出77.6%
-4.6%
净利率更高
STEP
高出14.6%
-35.7%
损益表 — Q2 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $866.0M | $586.5M |
| 净利润 | $-309.0M | $-123.5M |
| 毛利率 | 65.0% | — |
| 营业利润率 | 62.7% | -33.2% |
| 净利率 | -35.7% | -21.0% |
| 营收同比 | -4.6% | 73.0% |
| 净利润同比 | -148.1% | 35.7% |
| 每股收益（稀释后） | — | $-1.55 |
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BIPCSTEP
| Q4 25 | — | $586.5M | ||
| Q3 25 | — | $454.2M | ||
| Q2 25 | $866.0M | $364.3M | ||
| Q1 25 | — | $377.7M | ||
| Q4 24 | — | $339.0M | ||
| Q3 24 | — | $271.7M | ||
| Q2 24 | $908.0M | $186.4M | ||
| Q1 24 | — | $356.8M |
净利润BIPCSTEP
| Q4 25 | — | $-123.5M | ||
| Q3 25 | — | $-366.1M | ||
| Q2 25 | $-309.0M | $-38.4M | ||
| Q1 25 | — | $-18.5M | ||
| Q4 24 | — | $-192.0M | ||
| Q3 24 | — | $17.6M | ||
| Q2 24 | $643.0M | $13.3M | ||
| Q1 24 | — | $30.8M |
毛利率BIPCSTEP
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 65.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 63.8% | — | ||
| Q1 24 | — | — |
营业利润率BIPCSTEP
| Q4 25 | — | -33.2% | ||
| Q3 25 | — | -148.8% | ||
| Q2 25 | 62.7% | -5.6% | ||
| Q1 25 | — | 2.6% | ||
| Q4 24 | — | -101.7% | ||
| Q3 24 | — | 21.3% | ||
| Q2 24 | 61.9% | 29.4% | ||
| Q1 24 | — | 26.5% |
净利率BIPCSTEP
| Q4 25 | — | -21.0% | ||
| Q3 25 | — | -80.6% | ||
| Q2 25 | -35.7% | -10.5% | ||
| Q1 25 | — | -4.9% | ||
| Q4 24 | — | -56.6% | ||
| Q3 24 | — | 6.5% | ||
| Q2 24 | 70.8% | 7.2% | ||
| Q1 24 | — | 8.6% |
每股收益（稀释后）BIPCSTEP
| Q4 25 | — | $-1.55 | ||
| Q3 25 | — | $-4.66 | ||
| Q2 25 | — | $-0.49 | ||
| Q1 25 | — | $-0.37 | ||
| Q4 24 | — | $-2.61 | ||
| Q3 24 | — | $0.26 | ||
| Q2 24 | — | $0.20 | ||
| Q1 24 | — | $0.47 |
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 | $1.2B | — |
| 总债务越低越好 | — | $270.2M |
| 股东权益账面价值 | $2.2B | $-378.8M |
| 总资产 | $23.9B | $5.2B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资BIPCSTEP
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $1.2B | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | $466.0M | — | ||
| Q1 24 | — | — |
总债务BIPCSTEP
| Q4 25 | — | $270.2M | ||
| Q3 25 | — | $269.9M | ||
| Q2 25 | — | $269.6M | ||
| Q1 25 | — | $269.3M | ||
| Q4 24 | — | $168.9M | ||
| Q3 24 | — | $172.3M | ||
| Q2 24 | — | $172.1M | ||
| Q1 24 | — | $148.8M |
股东权益BIPCSTEP
| Q4 25 | — | $-378.8M | ||
| Q3 25 | — | $-233.5M | ||
| Q2 25 | $2.2B | $153.9M | ||
| Q1 25 | — | $179.4M | ||
| Q4 24 | — | $209.8M | ||
| Q3 24 | — | $397.5M | ||
| Q2 24 | $3.5B | $366.9M | ||
| Q1 24 | — | $324.5M |
总资产BIPCSTEP
| Q4 25 | — | $5.2B | ||
| Q3 25 | — | $5.3B | ||
| Q2 25 | $23.9B | $4.8B | ||
| Q1 25 | — | $4.6B | ||
| Q4 24 | — | $4.3B | ||
| Q3 24 | — | $4.0B | ||
| Q2 24 | $23.7B | $3.8B | ||
| Q1 24 | — | $3.8B |
负债/权益比BIPCSTEP
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 1.75× | ||
| Q1 25 | — | 1.50× | ||
| Q4 24 | — | 0.81× | ||
| Q3 24 | — | 0.43× | ||
| Q2 24 | — | 0.47× | ||
| Q1 24 | — | 0.46× |
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 | $478.0M | $27.2M |
| 自由现金流经营现金流 - 资本支出 | — | $26.7M |
| 自由现金流率自由现金流/营收 | — | 4.6% |
| 资本支出强度资本支出/营收 | — | 0.1% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $18.6M |
8季度趋势，按日历期对齐
经营现金流BIPCSTEP
| Q4 25 | — | $27.2M | ||
| Q3 25 | — | $16.2M | ||
| Q2 25 | $478.0M | $46.3M | ||
| Q1 25 | — | $-66.5M | ||
| Q4 24 | — | $27.6M | ||
| Q3 24 | — | $53.7M | ||
| Q2 24 | $511.0M | $50.2M | ||
| Q1 24 | — | $7.6M |
自由现金流BIPCSTEP
| Q4 25 | — | $26.7M | ||
| Q3 25 | — | $15.9M | ||
| Q2 25 | — | $45.2M | ||
| Q1 25 | — | $-69.2M | ||
| Q4 24 | — | $27.0M | ||
| Q3 24 | — | $52.4M | ||
| Q2 24 | — | $49.6M | ||
| Q1 24 | — | $6.7M |
自由现金流率BIPCSTEP
| Q4 25 | — | 4.6% | ||
| Q3 25 | — | 3.5% | ||
| Q2 25 | — | 12.4% | ||
| Q1 25 | — | -18.3% | ||
| Q4 24 | — | 8.0% | ||
| Q3 24 | — | 19.3% | ||
| Q2 24 | — | 26.6% | ||
| Q1 24 | — | 1.9% |
资本支出强度BIPCSTEP
| Q4 25 | — | 0.1% | ||
| Q3 25 | — | 0.1% | ||
| Q2 25 | — | 0.3% | ||
| Q1 25 | — | 0.7% | ||
| Q4 24 | — | 0.2% | ||
| Q3 24 | — | 0.5% | ||
| Q2 24 | — | 0.3% | ||
| Q1 24 | — | 0.3% |
现金转化率BIPCSTEP
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 3.05× | ||
| Q2 24 | 0.79× | 3.76× | ||
| Q1 24 | — | 0.25× |
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
BIPC
暂无分部数据
STEP
| Other | $210.1M | 36% |
| Management And Advisory Fees Net Focused Commingled Funds | $143.3M | 24% |
| Carried Interest Allocation Focused Commingled Funds | $85.1M | 15% |
| Carried Interest Allocation Separately Managed Accounts | $63.6M | 11% |
| Carried Interest Allocation Realized | $46.7M | 8% |
| Management And Advisory Fees Net Advisory And Other Services | $18.3M | 3% |
| Legacy Carried Interest Allocation Focused Commingled Funds | $10.3M | 2% |
| Income Based Incentive Fees | $6.0M | 1% |
| Management And Advisory Fees Net Fund Reimbursement Revenues | $3.1M | 1% |
