vs
COPT DEFENSE PROPERTIES（CDP）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
Rubrik, Inc.的季度营收约是COPT DEFENSE PROPERTIES的1.8倍（$350.2M vs $197.4M），COPT DEFENSE PROPERTIES净利率更高（20.0% vs -18.2%，领先38.2%），Rubrik, Inc.同比增速更快（48.3% vs 7.6%），COPT DEFENSE PROPERTIES自由现金流更多（$288.9M vs $80.7M）
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。
Rubrik是总部位于美国加利福尼亚州帕洛阿尔托的云数据管理与数据安全企业，成立于2014年1月，专注于为客户提供云环境下的数据管理、安全防护相关解决方案，2024年4月在纽约证券交易所上市。
CDP vs RBRK — 直观对比
营收规模更大
RBRK
是对方的1.8倍
$197.4M
营收增速更快
RBRK
高出40.7%
7.6%
净利率更高
CDP
高出38.2%
-18.2%
自由现金流更多
CDP
多$208.1M
$80.7M
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $197.4M | $350.2M |
| 净利润 | $39.4M | $-63.8M |
| 毛利率 | — | 80.5% |
| 营业利润率 | 19.9% | -21.6% |
| 净利率 | 20.0% | -18.2% |
| 营收同比 | 7.6% | 48.3% |
| 净利润同比 | 8.0% | 51.2% |
| 每股收益（稀释后） | $0.32 | $-0.32 |
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CDPRBRK
| Q4 25 | $197.4M | $350.2M | ||
| Q3 25 | $188.8M | $309.9M | ||
| Q2 25 | $189.9M | $278.5M | ||
| Q1 25 | $187.9M | $258.1M | ||
| Q4 24 | $183.4M | $236.2M | ||
| Q3 24 | $189.2M | $205.0M | ||
| Q2 24 | $187.3M | $187.3M | ||
| Q1 24 | $193.3M | — |
净利润CDPRBRK
| Q4 25 | $39.4M | $-63.8M | ||
| Q3 25 | $43.7M | $-95.9M | ||
| Q2 25 | $40.2M | $-102.1M | ||
| Q1 25 | $36.2M | $-114.9M | ||
| Q4 24 | $36.5M | $-130.9M | ||
| Q3 24 | $37.4M | $-176.9M | ||
| Q2 24 | $36.4M | $-732.1M | ||
| Q1 24 | $33.7M | — |
毛利率CDPRBRK
| Q4 25 | — | 80.5% | ||
| Q3 25 | — | 79.5% | ||
| Q2 25 | — | 78.3% | ||
| Q1 25 | — | 77.4% | ||
| Q4 24 | — | 76.2% | ||
| Q3 24 | — | 73.1% | ||
| Q2 24 | — | 48.8% | ||
| Q1 24 | — | — |
营业利润率CDPRBRK
| Q4 25 | 19.9% | -21.6% | ||
| Q3 25 | 22.5% | -30.5% | ||
| Q2 25 | 21.0% | -33.4% | ||
| Q1 25 | 19.1% | -45.0% | ||
| Q4 24 | 19.7% | -52.8% | ||
| Q3 24 | 19.8% | -82.1% | ||
| Q2 24 | 19.4% | -387.0% | ||
| Q1 24 | 17.5% | — |
净利率CDPRBRK
| Q4 25 | 20.0% | -18.2% | ||
| Q3 25 | 23.2% | -31.0% | ||
| Q2 25 | 21.1% | -36.7% | ||
| Q1 25 | 19.3% | -44.5% | ||
| Q4 24 | 19.9% | -55.4% | ||
| Q3 24 | 19.8% | -86.3% | ||
| Q2 24 | 19.4% | -390.8% | ||
| Q1 24 | 17.4% | — |
每股收益（稀释后）CDPRBRK
| Q4 25 | $0.32 | $-0.32 | ||
| Q3 25 | $0.37 | $-0.49 | ||
| Q2 25 | $0.34 | $-0.53 | ||
| Q1 25 | $0.31 | $5.69 | ||
| Q4 24 | $0.31 | $-0.71 | ||
| Q3 24 | $0.32 | $-0.98 | ||
| Q2 24 | $0.31 | $-11.48 | ||
| 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 | $307.1M |
| 总债务越低越好 | $2.8B | — |
| 股东权益账面价值 | $1.5B | $-524.4M |
| 总资产 | $4.7B | $2.5B |
| 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CDPRBRK
| Q4 25 | $275.0M | $307.1M | ||
| Q3 25 | $23.7M | $322.7M | ||
| Q2 25 | $21.3M | $284.0M | ||
| Q1 25 | $24.3M | $186.3M | ||
| Q4 24 | $38.3M | $103.9M | ||
| Q3 24 | $34.5M | $142.3M | ||
| Q2 24 | $100.4M | $502.6M | ||
| Q1 24 | $123.1M | — |
总债务CDPRBRK
| 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CDPRBRK
| Q4 25 | $1.5B | $-524.4M | ||
| Q3 25 | $1.5B | $-564.3M | ||
| Q2 25 | $1.5B | $-556.5M | ||
| Q1 25 | $1.5B | $-553.7M | ||
| Q4 24 | $1.5B | $-521.1M | ||
| Q3 24 | $1.5B | $-499.3M | ||
| Q2 24 | $1.5B | $-514.6M | ||
| Q1 24 | $1.5B | — |
总资产CDPRBRK
| Q4 25 | $4.7B | $2.5B | ||
| Q3 25 | $4.4B | $2.4B | ||
| Q2 25 | $4.3B | $1.5B | ||
| Q1 25 | $4.3B | $1.4B | ||
| Q4 24 | $4.3B | $1.3B | ||
| Q3 24 | $4.2B | $1.2B | ||
| Q2 24 | $4.2B | $1.2B | ||
| Q1 24 | $4.2B | — |
负债/权益比CDPRBRK
| 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 | $85.5M |
| 自由现金流经营现金流 - 资本支出 | $288.9M | $80.7M |
| 自由现金流率自由现金流/营收 | 146.4% | 23.1% |
| 资本支出强度资本支出/营收 | 10.7% | 1.4% |
| 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 | $256.8M |
8季度趋势，按日历期对齐
经营现金流CDPRBRK
| Q4 25 | $309.9M | $85.5M | ||
| Q3 25 | $68.6M | $64.7M | ||
| Q2 25 | $87.9M | $39.7M | ||
| Q1 25 | $72.1M | $83.6M | ||
| Q4 24 | $331.0M | $23.1M | ||
| Q3 24 | $65.1M | $-27.1M | ||
| Q2 24 | $93.8M | $-31.4M | ||
| Q1 24 | $71.0M | — |
自由现金流CDPRBRK
| Q4 25 | $288.9M | $80.7M | ||
| Q3 25 | $62.9M | $61.2M | ||
| Q2 25 | $84.5M | $36.8M | ||
| Q1 25 | $65.1M | $78.0M | ||
| Q4 24 | $299.6M | $18.0M | ||
| Q3 24 | $61.0M | $-29.7M | ||
| Q2 24 | $88.4M | $-35.0M | ||
| Q1 24 | $57.9M | — |
自由现金流率CDPRBRK
| Q4 25 | 146.4% | 23.1% | ||
| Q3 25 | 33.3% | 19.8% | ||
| Q2 25 | 44.5% | 13.2% | ||
| Q1 25 | 34.7% | 30.2% | ||
| Q4 24 | 163.3% | 7.6% | ||
| Q3 24 | 32.3% | -14.5% | ||
| Q2 24 | 47.2% | -18.7% | ||
| Q1 24 | 30.0% | — |
资本支出强度CDPRBRK
| Q4 25 | 10.7% | 1.4% | ||
| Q3 25 | 3.0% | 1.1% | ||
| Q2 25 | 1.8% | 1.0% | ||
| Q1 25 | 3.7% | 2.2% | ||
| Q4 24 | 17.1% | 2.1% | ||
| Q3 24 | 2.1% | 1.3% | ||
| Q2 24 | 2.9% | 1.9% | ||
| Q1 24 | 6.8% | — |
现金转化率CDPRBRK
| 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
业务分部营收拆解
CDP
暂无分部数据
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
