vs
Bloomin' Brands, Inc.（BLMN）与Rackspace Technology, Inc.（RXT）财务数据对比。点击上方公司名可切换其他公司
Bloomin' Brands, Inc.的季度营收约是Rackspace Technology, Inc.的1.4倍（$975.2M vs $682.8M），Bloomin' Brands, Inc.净利率更高（-1.4% vs -4.8%，领先3.4%），Bloomin' Brands, Inc.同比增速更快（0.3% vs -0.4%），Bloomin' Brands, Inc.自由现金流更多（$63.7M vs $56.0M），过去两年Rackspace Technology, Inc.的营收复合增速更高（-0.6% vs -4.5%）
Bloomin' Brands, Inc.是一家餐饮控股集团，1988年成立，总部位于美国佛罗里达州坦帕市，旗下拥有多个美式休闲餐饮连锁品牌，是北美休闲餐饮领域颇具规模的企业之一。
Rackspace Technology, Inc.是总部位于美国得克萨斯州圣安东尼奥的云计算企业，在弗吉尼亚州雷斯顿以及澳大利亚、加拿大、英国、印度、迪拜、瑞士、荷兰、德国、新加坡、墨西哥、中国香港等多个国家和地区设有办事处，数据中心分布于全球多个主要城市，为客户提供专业的云计算相关服务。
BLMN vs RXT — 直观对比
营收规模更大
BLMN
是对方的1.4倍
$682.8M
营收增速更快
BLMN
高出0.7%
-0.4%
净利率更高
BLMN
高出3.4%
-4.8%
自由现金流更多
BLMN
多$7.7M
$56.0M
两年增速更快
RXT
近两年复合增速
-4.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $975.2M | $682.8M |
| 净利润 | $-13.5M | $-32.7M |
| 毛利率 | 70.2% | 17.6% |
| 营业利润率 | -1.4% | -0.5% |
| 净利率 | -1.4% | -4.8% |
| 营收同比 | 0.3% | -0.4% |
| 净利润同比 | 83.0% | 41.6% |
| 每股收益（稀释后） | $-0.16 | $-0.13 |
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BLMNRXT
| Q4 25 | $975.2M | $682.8M | ||
| Q3 25 | $928.8M | $671.2M | ||
| Q2 25 | $1.0B | $666.3M | ||
| Q1 25 | $1.0B | $665.4M | ||
| Q4 24 | $972.0M | $685.6M | ||
| Q3 24 | $910.0M | $675.8M | ||
| Q2 24 | $999.4M | $684.9M | ||
| Q1 24 | $1.1B | $690.8M |
净利润BLMNRXT
| Q4 25 | $-13.5M | $-32.7M | ||
| Q3 25 | $-45.9M | $-67.1M | ||
| Q2 25 | $25.4M | $-54.5M | ||
| Q1 25 | $42.2M | $-71.5M | ||
| Q4 24 | $-79.5M | $-56.0M | ||
| Q3 24 | $6.9M | $-186.6M | ||
| Q2 24 | $28.4M | $25.0M | ||
| Q1 24 | $-83.9M | $-640.6M |
毛利率BLMNRXT
| Q4 25 | 70.2% | 17.6% | ||
| Q3 25 | 70.4% | 19.4% | ||
| Q2 25 | 70.2% | 19.4% | ||
| Q1 25 | 70.1% | 19.1% | ||
| Q4 24 | 71.6% | 19.2% | ||
| Q3 24 | 71.3% | 20.3% | ||
| Q2 24 | 70.5% | 19.2% | ||
| Q1 24 | 70.5% | 19.2% |
营业利润率BLMNRXT
| Q4 25 | -1.4% | -0.5% | ||
| Q3 25 | -3.9% | -5.1% | ||
| Q2 25 | 3.0% | -3.8% | ||
| Q1 25 | 5.5% | -5.8% | ||
| Q4 24 | 1.7% | -4.2% | ||
| Q3 24 | 0.9% | -25.7% | ||
| Q2 24 | 4.4% | -7.9% | ||
| Q1 24 | 6.6% | -94.5% |
净利率BLMNRXT
| Q4 25 | -1.4% | -4.8% | ||
| Q3 25 | -4.9% | -10.0% | ||
| Q2 25 | 2.5% | -8.2% | ||
| Q1 25 | 4.0% | -10.7% | ||
| Q4 24 | -8.2% | -8.2% | ||
| Q3 24 | 0.8% | -27.6% | ||
| Q2 24 | 2.8% | 3.7% | ||
| Q1 24 | -7.8% | -92.7% |
每股收益（稀释后）BLMNRXT
| Q4 25 | $-0.16 | $-0.13 | ||
| Q3 25 | $-0.54 | $-0.28 | ||
| Q2 25 | $0.30 | $-0.23 | ||
| Q1 25 | $0.50 | $-0.31 | ||
| Q4 24 | $-0.93 | $-0.20 | ||
| Q3 24 | $0.08 | $-0.82 | ||
| Q2 24 | $0.32 | $0.11 | ||
| Q1 24 | $-0.96 | $-2.91 |
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 | $59.5M | $105.8M |
| 总债务越低越好 | $787.4M | $2.7B |
| 股东权益账面价值 | $333.6M | $-1.2B |
| 总资产 | $3.2B | $2.8B |
| 负债/权益比越低杠杆越低 | 2.36× | — |
8季度趋势，按日历期对齐
现金及短期投资BLMNRXT
| Q4 25 | $59.5M | $105.8M | ||
| Q3 25 | $66.5M | $99.5M | ||
| Q2 25 | $50.3M | $103.9M | ||
| Q1 25 | $57.7M | $128.0M | ||
| Q4 24 | $70.1M | $144.0M | ||
| Q3 24 | $83.6M | $157.1M | ||
| Q2 24 | $117.9M | $190.2M | ||
| Q1 24 | $131.7M | $282.6M |
总债务BLMNRXT
| Q4 25 | $787.4M | $2.7B | ||
| Q3 25 | $962.2M | $2.8B | ||
| Q2 25 | $917.1M | $2.8B | ||
| Q1 25 | $917.6M | $2.8B | ||
| Q4 24 | $1.0B | $2.8B | ||
| Q3 24 | $1.1B | $2.8B | ||
| Q2 24 | $1.0B | $2.9B | ||
| Q1 24 | $951.8M | $3.0B |
股东权益BLMNRXT
| Q4 25 | $333.6M | $-1.2B | ||
| Q3 25 | $344.1M | $-1.2B | ||
| Q2 25 | $397.2M | $-1.1B | ||
| Q1 25 | $380.6M | $-1.1B | ||
| Q4 24 | $135.5M | $-1.0B | ||
| Q3 24 | $242.1M | $-949.7M | ||
| Q2 24 | $286.8M | $-756.2M | ||
| Q1 24 | $302.7M | $-787.2M |
总资产BLMNRXT
| Q4 25 | $3.2B | $2.8B | ||
| Q3 25 | $3.3B | $2.8B | ||
| Q2 25 | $3.3B | $2.9B | ||
| Q1 25 | $3.3B | $3.0B | ||
| Q4 24 | $3.4B | $3.1B | ||
| Q3 24 | $3.4B | $3.1B | ||
| Q2 24 | $3.4B | $3.4B | ||
| Q1 24 | $3.4B | $3.5B |
负债/权益比BLMNRXT
| Q4 25 | 2.36× | — | ||
| Q3 25 | 2.80× | — | ||
| Q2 25 | 2.31× | — | ||
| Q1 25 | 2.41× | — | ||
| Q4 24 | 7.58× | — | ||
| Q3 24 | 4.51× | — | ||
| Q2 24 | 3.49× | — | ||
| Q1 24 | 3.14× | — |
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 | $119.1M | $59.7M |
| 自由现金流经营现金流 - 资本支出 | $63.7M | $56.0M |
| 自由现金流率自由现金流/营收 | 6.5% | 8.2% |
| 资本支出强度资本支出/营收 | 5.7% | 0.5% |
| 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 | $96.8M | $90.6M |
8季度趋势，按日历期对齐
经营现金流BLMNRXT
| Q4 25 | $119.1M | $59.7M | ||
| Q3 25 | $34.4M | $70.7M | ||
| Q2 25 | $49.7M | $8.4M | ||
| Q1 25 | $73.5M | $12.6M | ||
| Q4 24 | $119.8M | $54.3M | ||
| Q3 24 | $-7.8M | $51.8M | ||
| Q2 24 | $42.4M | $24.1M | ||
| Q1 24 | $73.8M | $-90.3M |
自由现金流BLMNRXT
| Q4 25 | $63.7M | $56.0M | ||
| Q3 25 | $-5.7M | $42.7M | ||
| Q2 25 | $11.1M | $-12.4M | ||
| Q1 25 | $27.7M | $4.3M | ||
| Q4 24 | $66.7M | $34.4M | ||
| Q3 24 | $-67.3M | $27.3M | ||
| Q2 24 | $-12.1M | $-14.5M | ||
| Q1 24 | $20.0M | $-118.4M |
自由现金流率BLMNRXT
| Q4 25 | 6.5% | 8.2% | ||
| Q3 25 | -0.6% | 6.4% | ||
| Q2 25 | 1.1% | -1.9% | ||
| Q1 25 | 2.6% | 0.6% | ||
| Q4 24 | 6.9% | 5.0% | ||
| Q3 24 | -7.4% | 4.0% | ||
| Q2 24 | -1.2% | -2.1% | ||
| Q1 24 | 1.9% | -17.1% |
资本支出强度BLMNRXT
| Q4 25 | 5.7% | 0.5% | ||
| Q3 25 | 4.3% | 4.2% | ||
| Q2 25 | 3.8% | 3.1% | ||
| Q1 25 | 4.4% | 1.2% | ||
| Q4 24 | 5.5% | 2.9% | ||
| Q3 24 | 6.5% | 3.6% | ||
| Q2 24 | 5.5% | 5.6% | ||
| Q1 24 | 5.0% | 4.1% |
现金转化率BLMNRXT
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 1.95× | — | ||
| Q1 25 | 1.74× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -1.13× | — | ||
| Q2 24 | 1.49× | 0.96× | ||
| Q1 24 | — | — |
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
BLMN
| Food And Beverage | $958.0M | 98% |
| Franchiseand Other Revenue | $17.2M | 2% |
| International Franchise Segment | $7.8M | 1% |
RXT
| Public Cloud Services Segment | $442.2M | 65% |
| Private Cloud Service Segment | $240.6M | 35% |
