vs
COPT DEFENSE PROPERTIES（CDP）与GDEV Inc.（GDEV）财务数据对比。点击上方公司名可切换其他公司
COPT DEFENSE PROPERTIES的季度营收约是GDEV Inc.的1.6倍（$197.4M vs $119.9M），COPT DEFENSE PROPERTIES净利率更高（20.0% vs 13.9%，领先6.1%），GDEV Inc.同比增速更快（13.3% vs 7.6%）
COPT Defense Properties是一家专业房地产投资信托基金，重点投资写字楼物业，资产主要布局于华盛顿大都会区的近郊区域，核心租户为美国政府及国防军工行业企业。截至2024年12月31日，公司旗下共持有164栋写字楼，总面积达1650万平方英尺，同时运营31个单租户数据中心，总面积590万平方英尺。
GDEV Inc.是一家游戏娱乐控股公司，在纳斯达克上市，总部位于塞浦路斯利马索尔。该公司前身为2014年成立的游戏公司Nexters，2023年6月改组为控股集团，是欧洲前五的独立移动游戏企业，旗下拥有Nexters Studio、Cubic Games、Royal Ark、Game Gears、Light Hour Games等工作室，分支机构分布在塞浦路斯、亚美尼亚、哈萨克斯坦等地。
CDP vs GDEV — 直观对比
营收规模更大
CDP
是对方的1.6倍
$119.9M
营收增速更快
GDEV
高出5.7%
7.6%
净利率更高
CDP
高出6.1%
13.9%
损益表 — Q4 FY2025 vs Q2 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $197.4M | $119.9M |
| 净利润 | $39.4M | $16.6M |
| 毛利率 | — | — |
| 营业利润率 | 19.9% | 15.5% |
| 净利率 | 20.0% | 13.9% |
| 营收同比 | 7.6% | 13.3% |
| 净利润同比 | 8.0% | 13.0% |
| 每股收益（稀释后） | $0.32 | $0.90 |
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CDPGDEV
| Q4 25 | $197.4M | — | ||
| Q3 25 | $188.8M | — | ||
| Q2 25 | $189.9M | $119.9M | ||
| Q1 25 | $187.9M | — | ||
| Q4 24 | $183.4M | — | ||
| Q3 24 | $189.2M | — | ||
| Q2 24 | $187.3M | $105.8M | ||
| Q1 24 | $193.3M | — |
净利润CDPGDEV
| Q4 25 | $39.4M | — | ||
| Q3 25 | $43.7M | — | ||
| Q2 25 | $40.2M | $16.6M | ||
| Q1 25 | $36.2M | — | ||
| Q4 24 | $36.5M | — | ||
| Q3 24 | $37.4M | — | ||
| Q2 24 | $36.4M | $14.7M | ||
| Q1 24 | $33.7M | — |
营业利润率CDPGDEV
| Q4 25 | 19.9% | — | ||
| Q3 25 | 22.5% | — | ||
| Q2 25 | 21.0% | 15.5% | ||
| Q1 25 | 19.1% | — | ||
| Q4 24 | 19.7% | — | ||
| Q3 24 | 19.8% | — | ||
| Q2 24 | 19.4% | 14.4% | ||
| Q1 24 | 17.5% | — |
净利率CDPGDEV
| Q4 25 | 20.0% | — | ||
| Q3 25 | 23.2% | — | ||
| Q2 25 | 21.1% | 13.9% | ||
| Q1 25 | 19.3% | — | ||
| Q4 24 | 19.9% | — | ||
| Q3 24 | 19.8% | — | ||
| Q2 24 | 19.4% | 13.9% | ||
| Q1 24 | 17.4% | — |
每股收益（稀释后）CDPGDEV
| Q4 25 | $0.32 | — | ||
| Q3 25 | $0.37 | — | ||
| Q2 25 | $0.34 | $0.90 | ||
| Q1 25 | $0.31 | — | ||
| Q4 24 | $0.31 | — | ||
| Q3 24 | $0.32 | — | ||
| Q2 24 | $0.31 | $0.81 | ||
| Q1 24 | $0.29 | — |
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 | $275.0M | $41.6M |
| 总债务越低越好 | $2.8B | — |
| 股东权益账面价值 | $1.5B | $-129.4M |
| 总资产 | $4.7B | $210.2M |
| 负债/权益比越低杠杆越低 | 1.83× | — |
8季度趋势，按日历期对齐
现金及短期投资CDPGDEV
| Q4 25 | $275.0M | — | ||
| Q3 25 | $23.7M | — | ||
| Q2 25 | $21.3M | $41.6M | ||
| Q1 25 | $24.3M | — | ||
| Q4 24 | $38.3M | — | ||
| Q3 24 | $34.5M | — | ||
| Q2 24 | $100.4M | $50.8M | ||
| Q1 24 | $123.1M | — |
总债务CDPGDEV
| Q4 25 | $2.8B | — | ||
| Q3 25 | $2.4B | — | ||
| Q2 25 | $2.4B | — | ||
| Q1 25 | $2.4B | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | $2.4B | — | ||
| Q2 24 | $2.4B | — | ||
| Q1 24 | $2.4B | — |
股东权益CDPGDEV
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.5B | — | ||
| Q2 25 | $1.5B | $-129.4M | ||
| Q1 25 | $1.5B | — | ||
| Q4 24 | $1.5B | — | ||
| Q3 24 | $1.5B | — | ||
| Q2 24 | $1.5B | $-118.7M | ||
| Q1 24 | $1.5B | — |
总资产CDPGDEV
| Q4 25 | $4.7B | — | ||
| Q3 25 | $4.4B | — | ||
| Q2 25 | $4.3B | $210.2M | ||
| Q1 25 | $4.3B | — | ||
| Q4 24 | $4.3B | — | ||
| Q3 24 | $4.2B | — | ||
| Q2 24 | $4.2B | $282.8M | ||
| Q1 24 | $4.2B | — |
负债/权益比CDPGDEV
| Q4 25 | 1.83× | — | ||
| Q3 25 | 1.62× | — | ||
| Q2 25 | 1.63× | — | ||
| Q1 25 | 1.62× | — | ||
| Q4 24 | 1.60× | — | ||
| Q3 24 | 1.61× | — | ||
| Q2 24 | 1.61× | — | ||
| Q1 24 | 1.63× | — |
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 | $309.9M | — |
| 自由现金流经营现金流 - 资本支出 | $288.9M | — |
| 自由现金流率自由现金流/营收 | 146.4% | — |
| 资本支出强度资本支出/营收 | 10.7% | — |
| 现金转化率经营现金流/净利润 | 7.87× | — |
| 过去12个月自由现金流最近4个季度 | $501.5M | — |
8季度趋势，按日历期对齐
经营现金流CDPGDEV
| Q4 25 | $309.9M | — | ||
| Q3 25 | $68.6M | — | ||
| Q2 25 | $87.9M | — | ||
| Q1 25 | $72.1M | — | ||
| Q4 24 | $331.0M | — | ||
| Q3 24 | $65.1M | — | ||
| Q2 24 | $93.8M | — | ||
| Q1 24 | $71.0M | — |
自由现金流CDPGDEV
| Q4 25 | $288.9M | — | ||
| Q3 25 | $62.9M | — | ||
| Q2 25 | $84.5M | — | ||
| Q1 25 | $65.1M | — | ||
| Q4 24 | $299.6M | — | ||
| Q3 24 | $61.0M | — | ||
| Q2 24 | $88.4M | — | ||
| Q1 24 | $57.9M | — |
自由现金流率CDPGDEV
| Q4 25 | 146.4% | — | ||
| Q3 25 | 33.3% | — | ||
| Q2 25 | 44.5% | — | ||
| Q1 25 | 34.7% | — | ||
| Q4 24 | 163.3% | — | ||
| Q3 24 | 32.3% | — | ||
| Q2 24 | 47.2% | — | ||
| Q1 24 | 30.0% | — |
资本支出强度CDPGDEV
| Q4 25 | 10.7% | — | ||
| Q3 25 | 3.0% | — | ||
| Q2 25 | 1.8% | — | ||
| Q1 25 | 3.7% | — | ||
| Q4 24 | 17.1% | — | ||
| Q3 24 | 2.1% | — | ||
| Q2 24 | 2.9% | — | ||
| Q1 24 | 6.8% | — |
现金转化率CDPGDEV
| Q4 25 | 7.87× | — | ||
| Q3 25 | 1.57× | — | ||
| Q2 25 | 2.19× | — | ||
| Q1 25 | 1.99× | — | ||
| Q4 24 | 9.08× | — | ||
| Q3 24 | 1.74× | — | ||
| Q2 24 | 2.58× | — | ||
| Q1 24 | 2.11× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
