vs
Beachbody Company, Inc.（BODI）与REGENXBIO Inc.（RGNX）财务数据对比。点击上方公司名可切换其他公司
Beachbody Company, Inc.的季度营收约是REGENXBIO Inc.的1.8倍（$55.5M vs $30.3M），Beachbody Company, Inc.净利率更高（9.4% vs -221.3%，领先230.7%），REGENXBIO Inc.同比增速更快（43.0% vs -35.7%），Beachbody Company, Inc.自由现金流更多（$4.3M vs $-52.8M），过去两年REGENXBIO Inc.的营收复合增速更高（39.4% 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。
REGENXBIO Inc.是一家临床阶段生物技术企业，专注于开发针对罕见及严重遗传疾病的突破性基因疗法。公司拥有专有的腺相关病毒载体技术，既向全球生物制药合作伙伴提供技术授权，也自主推进多疾病领域的基因疗法管线研发。
BODI vs RGNX — 直观对比
营收规模更大
BODI
是对方的1.8倍
$30.3M
营收增速更快
RGNX
高出78.7%
-35.7%
净利率更高
BODI
高出230.7%
-221.3%
自由现金流更多
BODI
多$57.1M
$-52.8M
两年增速更快
RGNX
近两年复合增速
-32.0%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $55.5M | $30.3M |
| 净利润 | $5.2M | $-67.1M |
| 毛利率 | 74.5% | — |
| 营业利润率 | 14.7% | -190.0% |
| 净利率 | 9.4% | -221.3% |
| 营收同比 | -35.7% | 43.0% |
| 净利润同比 | 115.1% | -31.2% |
| 每股收益（稀释后） | $0.77 | $-1.30 |
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BODIRGNX
| Q4 25 | $55.5M | $30.3M | ||
| Q3 25 | $59.9M | $29.7M | ||
| Q2 25 | $63.9M | $21.4M | ||
| Q1 25 | $72.4M | $89.0M | ||
| Q4 24 | $86.4M | $21.2M | ||
| Q3 24 | $102.2M | $24.2M | ||
| Q2 24 | $110.2M | $22.3M | ||
| Q1 24 | $120.0M | $15.6M |
净利润BODIRGNX
| Q4 25 | $5.2M | $-67.1M | ||
| Q3 25 | $3.6M | $-61.9M | ||
| Q2 25 | $-5.9M | $-70.9M | ||
| Q1 25 | $-5.7M | $6.1M | ||
| Q4 24 | $-34.6M | $-51.2M | ||
| Q3 24 | $-12.0M | $-59.6M | ||
| Q2 24 | $-10.9M | $-53.0M | ||
| Q1 24 | $-14.2M | $-63.3M |
毛利率BODIRGNX
| Q4 25 | 74.5% | — | ||
| Q3 25 | 74.6% | — | ||
| Q2 25 | 72.3% | — | ||
| Q1 25 | 71.2% | — | ||
| Q4 24 | 70.5% | 70.2% | ||
| Q3 24 | 67.3% | 48.8% | ||
| Q2 24 | 69.3% | 52.5% | ||
| Q1 24 | 67.7% | 72.6% |
营业利润率BODIRGNX
| Q4 25 | 14.7% | -190.0% | ||
| Q3 25 | 8.3% | -176.3% | ||
| Q2 25 | -6.2% | -296.3% | ||
| Q1 25 | -5.1% | 13.6% | ||
| Q4 24 | -38.1% | -242.1% | ||
| Q3 24 | -12.7% | -256.6% | ||
| Q2 24 | -8.6% | -251.3% | ||
| Q1 24 | -9.0% | -408.8% |
净利率BODIRGNX
| Q4 25 | 9.4% | -221.3% | ||
| Q3 25 | 6.0% | -208.3% | ||
| Q2 25 | -9.2% | -331.8% | ||
| Q1 25 | -7.9% | 6.8% | ||
| Q4 24 | -40.0% | -241.3% | ||
| Q3 24 | -11.7% | -246.3% | ||
| Q2 24 | -9.9% | -237.7% | ||
| Q1 24 | -11.8% | -405.4% |
每股收益（稀释后）BODIRGNX
| Q4 25 | $0.77 | $-1.30 | ||
| Q3 25 | $0.51 | $-1.20 | ||
| Q2 25 | $-0.85 | $-1.38 | ||
| Q1 25 | $-0.84 | $0.12 | ||
| Q4 24 | $-5.07 | $-0.99 | ||
| Q3 24 | $-1.75 | $-1.17 | ||
| Q2 24 | $-1.59 | $-1.05 | ||
| Q1 24 | $-2.10 | $-1.38 |
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 | $230.1M |
| 总债务越低越好 | $25.0M | — |
| 股东权益账面价值 | $31.3M | $102.7M |
| 总资产 | $147.0M | $453.0M |
| 负债/权益比越低杠杆越低 | 0.80× | — |
8季度趋势，按日历期对齐
现金及短期投资BODIRGNX
| Q4 25 | $39.0M | $230.1M | ||
| Q3 25 | $33.9M | $274.2M | ||
| Q2 25 | $25.6M | $323.3M | ||
| Q1 25 | $18.1M | $267.9M | ||
| Q4 24 | $20.2M | $234.7M | ||
| Q3 24 | $32.3M | $255.5M | ||
| Q2 24 | $32.3M | $290.4M | ||
| Q1 24 | $38.9M | $338.7M |
总债务BODIRGNX
| Q4 25 | $25.0M | — | ||
| Q3 25 | $25.0M | — | ||
| Q2 25 | $25.0M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $21.6M | — | ||
| Q3 24 | $25.2M | — | ||
| Q2 24 | $24.5M | — | ||
| Q1 24 | $28.3M | — |
股东权益BODIRGNX
| Q4 25 | $31.3M | $102.7M | ||
| Q3 25 | $24.7M | $161.5M | ||
| Q2 25 | $20.2M | $213.7M | ||
| Q1 25 | $24.0M | $274.2M | ||
| Q4 24 | $28.2M | $259.7M | ||
| Q3 24 | $58.4M | $301.4M | ||
| Q2 24 | $66.8M | $348.3M | ||
| Q1 24 | $72.7M | $390.7M |
总资产BODIRGNX
| Q4 25 | $147.0M | $453.0M | ||
| Q3 25 | $146.4M | $525.2M | ||
| Q2 25 | $145.9M | $581.0M | ||
| Q1 25 | $152.5M | $490.9M | ||
| Q4 24 | $174.6M | $466.0M | ||
| Q3 24 | $225.5M | $519.1M | ||
| Q2 24 | $245.0M | $569.4M | ||
| Q1 24 | $263.0M | $629.2M |
负债/权益比BODIRGNX
| Q4 25 | 0.80× | — | ||
| Q3 25 | 1.01× | — | ||
| Q2 25 | 1.24× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.77× | — | ||
| Q3 24 | 0.43× | — | ||
| Q2 24 | 0.37× | — | ||
| Q1 24 | 0.39× | — |
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 | $-52.3M |
| 自由现金流经营现金流 - 资本支出 | $4.3M | $-52.8M |
| 自由现金流率自由现金流/营收 | 7.7% | -174.0% |
| 资本支出强度资本支出/营收 | 1.3% | 1.7% |
| 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 | $-126.4M |
8季度趋势，按日历期对齐
经营现金流BODIRGNX
| Q4 25 | $5.0M | $-52.3M | ||
| Q3 25 | $10.2M | $-56.0M | ||
| Q2 25 | $4.2M | $-49.3M | ||
| Q1 25 | $2.3M | $33.6M | ||
| Q4 24 | $-6.7M | $-31.6M | ||
| Q3 24 | $1.1M | $-40.5M | ||
| Q2 24 | $-925.0K | $-45.5M | ||
| Q1 24 | $9.1M | $-55.5M |
自由现金流BODIRGNX
| Q4 25 | $4.3M | $-52.8M | ||
| Q3 25 | $9.0M | $-56.5M | ||
| Q2 25 | $2.4M | $-49.7M | ||
| Q1 25 | $1.6M | $32.6M | ||
| Q4 24 | $-7.3M | $-32.7M | ||
| Q3 24 | $53.0K | $-40.9M | ||
| Q2 24 | $-2.2M | $-46.0M | ||
| Q1 24 | $7.4M | $-56.0M |
自由现金流率BODIRGNX
| Q4 25 | 7.7% | -174.0% | ||
| Q3 25 | 15.0% | -189.9% | ||
| Q2 25 | 3.8% | -232.8% | ||
| Q1 25 | 2.3% | 36.6% | ||
| Q4 24 | -8.4% | -154.2% | ||
| Q3 24 | 0.1% | -168.9% | ||
| Q2 24 | -2.0% | -206.2% | ||
| Q1 24 | 6.2% | -358.5% |
资本支出强度BODIRGNX
| Q4 25 | 1.3% | 1.7% | ||
| Q3 25 | 2.0% | 1.7% | ||
| Q2 25 | 2.8% | 1.8% | ||
| Q1 25 | 1.0% | 1.2% | ||
| Q4 24 | 0.7% | 5.1% | ||
| Q3 24 | 1.0% | 1.3% | ||
| Q2 24 | 1.1% | 2.1% | ||
| Q1 24 | 1.4% | 3.6% |
现金转化率BODIRGNX
| Q4 25 | 0.95× | — | ||
| Q3 25 | 2.85× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 5.53× | ||
| Q4 24 | — | — | ||
| 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% |
RGNX
| Novartis Gene Therapies | $24.2M | 80% |
| Nippon Shinyaku Collaboration And License Agreement | $4.3M | 14% |
| Nippon Shinyaku Services | $1.4M | 5% |
