vs
Beachbody Company, Inc.（BODI）与凯撒娱乐（CZR）财务数据对比。点击上方公司名可切换其他公司
凯撒娱乐的季度营收约是Beachbody Company, Inc.的52.5倍（$2.9B vs $55.5M），Beachbody Company, Inc.净利率更高（9.4% vs -8.6%，领先18.0%），凯撒娱乐同比增速更快（4.2% vs -35.7%），凯撒娱乐自由现金流更多（$147.0M vs $4.3M），过去两年凯撒娱乐的营收复合增速更高（3.1% vs -32.0%）
比奇博迪公司是总部位于美国加利福尼亚州埃尔塞贡多的上市健康健身企业，主打健身课程方案、营养产品与膳食补剂销售，1998年成立，凭借P90X、Insanity两款知名健身课程在行业内建立了知名度。
凯撒娱乐前身为埃尔拉多度假村公司，是总部位于美国内华达州里诺的酒店博彩娱乐集团。2020年7月20日公司收购原凯撒娱乐集团后更为现名，目前运营超过50处物业，业务覆盖酒店、博彩、休闲娱乐等多个领域。
BODI vs CZR — 直观对比
营收规模更大
CZR
是对方的52.5倍
$55.5M
营收增速更快
CZR
高出39.9%
-35.7%
净利率更高
BODI
高出18.0%
-8.6%
自由现金流更多
CZR
多$142.7M
$4.3M
两年增速更快
CZR
近两年复合增速
-32.0%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $55.5M | $2.9B |
| 净利润 | $5.2M | $-250.0M |
| 毛利率 | 74.5% | — |
| 营业利润率 | 14.7% | 11.4% |
| 净利率 | 9.4% | -8.6% |
| 营收同比 | -35.7% | 4.2% |
| 净利润同比 | 115.1% | -2372.7% |
| 每股收益（稀释后） | $0.77 | $-1.22 |
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BODICZR
| Q4 25 | $55.5M | $2.9B | ||
| Q3 25 | $59.9M | $2.9B | ||
| Q2 25 | $63.9M | $2.9B | ||
| Q1 25 | $72.4M | $2.8B | ||
| Q4 24 | $86.4M | $2.8B | ||
| Q3 24 | $102.2M | $2.9B | ||
| Q2 24 | $110.2M | $2.8B | ||
| Q1 24 | $120.0M | $2.7B |
净利润BODICZR
| Q4 25 | $5.2M | $-250.0M | ||
| Q3 25 | $3.6M | $-55.0M | ||
| Q2 25 | $-5.9M | $-82.0M | ||
| Q1 25 | $-5.7M | $-115.0M | ||
| Q4 24 | $-34.6M | $11.0M | ||
| Q3 24 | $-12.0M | $-9.0M | ||
| Q2 24 | $-10.9M | $-122.0M | ||
| Q1 24 | $-14.2M | $-158.0M |
毛利率BODICZR
| Q4 25 | 74.5% | — | ||
| Q3 25 | 74.6% | — | ||
| Q2 25 | 72.3% | — | ||
| Q1 25 | 71.2% | — | ||
| Q4 24 | 70.5% | — | ||
| Q3 24 | 67.3% | — | ||
| Q2 24 | 69.3% | — | ||
| Q1 24 | 67.7% | — |
营业利润率BODICZR
| Q4 25 | 14.7% | 11.4% | ||
| Q3 25 | 8.3% | 17.9% | ||
| Q2 25 | -6.2% | 18.1% | ||
| Q1 25 | -5.1% | 17.5% | ||
| Q4 24 | -38.1% | 23.9% | ||
| Q3 24 | -12.7% | 22.4% | ||
| Q2 24 | -8.6% | 17.9% | ||
| Q1 24 | -9.0% | 17.7% |
净利率BODICZR
| Q4 25 | 9.4% | -8.6% | ||
| Q3 25 | 6.0% | -1.9% | ||
| Q2 25 | -9.2% | -2.8% | ||
| Q1 25 | -7.9% | -4.1% | ||
| Q4 24 | -40.0% | 0.4% | ||
| Q3 24 | -11.7% | -0.3% | ||
| Q2 24 | -9.9% | -4.3% | ||
| Q1 24 | -11.8% | -5.8% |
每股收益（稀释后）BODICZR
| Q4 25 | $0.77 | $-1.22 | ||
| Q3 25 | $0.51 | $-0.27 | ||
| Q2 25 | $-0.85 | $-0.39 | ||
| Q1 25 | $-0.84 | $-0.54 | ||
| Q4 24 | $-5.07 | $0.04 | ||
| Q3 24 | $-1.75 | $-0.04 | ||
| Q2 24 | $-1.59 | $-0.56 | ||
| Q1 24 | $-2.10 | $-0.73 |
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 | $39.0M | $887.0M |
| 总债务越低越好 | $25.0M | $11.9B |
| 股东权益账面价值 | $31.3M | $3.5B |
| 总资产 | $147.0M | $31.6B |
| 负债/权益比越低杠杆越低 | 0.80× | 3.40× |
8季度趋势，按日历期对齐
现金及短期投资BODICZR
| Q4 25 | $39.0M | $887.0M | ||
| Q3 25 | $33.9M | $836.0M | ||
| Q2 25 | $25.6M | $982.0M | ||
| Q1 25 | $18.1M | $884.0M | ||
| Q4 24 | $20.2M | $866.0M | ||
| Q3 24 | $32.3M | $802.0M | ||
| Q2 24 | $32.3M | $830.0M | ||
| Q1 24 | $38.9M | $726.0M |
总债务BODICZR
| Q4 25 | $25.0M | $11.9B | ||
| Q3 25 | $25.0M | $11.9B | ||
| Q2 25 | $25.0M | $12.3B | ||
| Q1 25 | — | $12.3B | ||
| Q4 24 | $21.6M | $12.3B | ||
| Q3 24 | $25.2M | $12.7B | ||
| Q2 24 | $24.5M | $12.4B | ||
| Q1 24 | $28.3M | $12.4B |
股东权益BODICZR
| Q4 25 | $31.3M | $3.5B | ||
| Q3 25 | $24.7M | $3.8B | ||
| Q2 25 | $20.2M | $3.9B | ||
| Q1 25 | $24.0M | $4.1B | ||
| Q4 24 | $28.2M | $4.2B | ||
| Q3 24 | $58.4M | $4.2B | ||
| Q2 24 | $66.8M | $4.3B | ||
| Q1 24 | $72.7M | $4.4B |
总资产BODICZR
| Q4 25 | $147.0M | $31.6B | ||
| Q3 25 | $146.4M | $31.9B | ||
| Q2 25 | $145.9M | $32.5B | ||
| Q1 25 | $152.5M | $32.4B | ||
| Q4 24 | $174.6M | $32.6B | ||
| Q3 24 | $225.5M | $33.0B | ||
| Q2 24 | $245.0M | $33.1B | ||
| Q1 24 | $263.0M | $33.1B |
负债/权益比BODICZR
| Q4 25 | 0.80× | 3.40× | ||
| Q3 25 | 1.01× | 3.15× | ||
| Q2 25 | 1.24× | 3.15× | ||
| Q1 25 | — | 3.04× | ||
| Q4 24 | 0.77× | 2.96× | ||
| Q3 24 | 0.43× | 3.04× | ||
| Q2 24 | 0.37× | 2.89× | ||
| Q1 24 | 0.39× | 2.82× |
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 | $5.0M | $304.0M |
| 自由现金流经营现金流 - 资本支出 | $4.3M | $147.0M |
| 自由现金流率自由现金流/营收 | 7.7% | 5.0% |
| 资本支出强度资本支出/营收 | 1.3% | 5.4% |
| 现金转化率经营现金流/净利润 | 0.95× | — |
| 过去12个月自由现金流最近4个季度 | $17.4M | $497.0M |
8季度趋势，按日历期对齐
经营现金流BODICZR
| Q4 25 | $5.0M | $304.0M | ||
| Q3 25 | $10.2M | $318.0M | ||
| Q2 25 | $4.2M | $462.0M | ||
| Q1 25 | $2.3M | $218.0M | ||
| Q4 24 | $-6.7M | $309.0M | ||
| Q3 24 | $1.1M | $232.0M | ||
| Q2 24 | $-925.0K | $454.0M | ||
| Q1 24 | $9.1M | $80.0M |
自由现金流BODICZR
| Q4 25 | $4.3M | $147.0M | ||
| Q3 25 | $9.0M | $123.0M | ||
| Q2 25 | $2.4M | $232.0M | ||
| Q1 25 | $1.6M | $-5.0M | ||
| Q4 24 | $-7.3M | $30.0M | ||
| Q3 24 | $53.0K | $-192.0M | ||
| Q2 24 | $-2.2M | $125.0M | ||
| Q1 24 | $7.4M | $-184.0M |
自由现金流率BODICZR
| Q4 25 | 7.7% | 5.0% | ||
| Q3 25 | 15.0% | 4.3% | ||
| Q2 25 | 3.8% | 8.0% | ||
| Q1 25 | 2.3% | -0.2% | ||
| Q4 24 | -8.4% | 1.1% | ||
| Q3 24 | 0.1% | -6.7% | ||
| Q2 24 | -2.0% | 4.4% | ||
| Q1 24 | 6.2% | -6.7% |
资本支出强度BODICZR
| Q4 25 | 1.3% | 5.4% | ||
| Q3 25 | 2.0% | 6.8% | ||
| Q2 25 | 2.8% | 7.9% | ||
| Q1 25 | 1.0% | 8.0% | ||
| Q4 24 | 0.7% | 10.0% | ||
| Q3 24 | 1.0% | 14.8% | ||
| Q2 24 | 1.1% | 11.6% | ||
| Q1 24 | 1.4% | 9.6% |
现金转化率BODICZR
| Q4 25 | 0.95× | — | ||
| Q3 25 | 2.85× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 28.09× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| 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
BODI
| Digital | $34.3M | 62% |
| Nutrition And Other | $21.2M | 38% |
CZR
暂无分部数据
