vs
雅培（CLB）与OneStream, Inc.（OS）财务数据对比。点击上方公司名可切换其他公司
OneStream, Inc.的季度营收约是雅培的1.3倍（$163.7M vs $121.8M），雅培净利率更高（4.2% vs 0.6%，领先3.6%），OneStream, Inc.同比增速更快（23.6% vs -1.4%），OneStream, Inc.自由现金流更多（$25.6M vs $517.0K），过去两年OneStream, Inc.的营收复合增速更高（21.8% vs -3.4%）
雅培是一家总部位于美国伊利诺伊州阿伯特公园的跨国医疗保健企业，在全球医疗健康领域开展业务，主营诊断产品、营养健康产品、医疗器械，同时在美国境外销售医药产品，是全球知名的医疗健康提供商。
Blue Stream面向美国佛罗里达州科勒尔斯普林斯、韦斯顿两地的居民及商业客户，提供有线电视、有线固话、数字录像服务，以及最高速率达1G的宽带互联网接入服务，深耕当地通信市场，为用户提供稳定可靠的多元通信解决方案。
CLB vs OS — 直观对比
营收规模更大
OS
是对方的1.3倍
$121.8M
营收增速更快
OS
高出25.0%
-1.4%
净利率更高
CLB
高出3.6%
0.6%
自由现金流更多
OS
多$25.1M
$517.0K
两年增速更快
OS
近两年复合增速
-3.4%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $121.8M | $163.7M |
| 净利润 | $5.1M | $999.0K |
| 毛利率 | — | 69.8% |
| 营业利润率 | 1.5% | -3.2% |
| 净利率 | 4.2% | 0.6% |
| 营收同比 | -1.4% | 23.6% |
| 净利润同比 | — | — |
| 每股收益（稀释后） | $0.11 | — |
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CLBOS
| Q1 26 | $121.8M | — | ||
| Q4 25 | $138.3M | $163.7M | ||
| Q3 25 | $134.5M | $154.3M | ||
| Q2 25 | $130.2M | $147.6M | ||
| Q1 25 | $123.6M | $136.3M | ||
| Q4 24 | $129.2M | $132.5M | ||
| Q3 24 | $134.4M | $129.1M | ||
| Q2 24 | $130.6M | $117.5M |
净利润CLBOS
| Q1 26 | $5.1M | — | ||
| Q4 25 | $4.9M | $999.0K | ||
| Q3 25 | $14.2M | $-8.8M | ||
| Q2 25 | $10.6M | $-18.4M | ||
| Q1 25 | $-154.0K | $-24.0M | ||
| Q4 24 | $7.4M | — | ||
| Q3 24 | $11.7M | $-171.9M | ||
| Q2 24 | $9.0M | $-7.8M |
毛利率CLBOS
| Q1 26 | — | — | ||
| Q4 25 | 20.8% | 69.8% | ||
| Q3 25 | 22.0% | 68.1% | ||
| Q2 25 | 20.3% | 68.6% | ||
| Q1 25 | 19.5% | 68.0% | ||
| Q4 24 | 17.8% | 66.8% | ||
| Q3 24 | 20.5% | 50.1% | ||
| Q2 24 | 21.2% | 68.5% |
营业利润率CLBOS
| Q1 26 | 1.5% | — | ||
| Q4 25 | 11.5% | -3.2% | ||
| Q3 25 | 15.6% | -11.3% | ||
| Q2 25 | 11.7% | -21.8% | ||
| Q1 25 | 3.6% | -29.3% | ||
| Q4 24 | 11.0% | -35.8% | ||
| Q3 24 | 14.7% | -197.6% | ||
| Q2 24 | 12.3% | -9.8% |
净利率CLBOS
| Q1 26 | 4.2% | — | ||
| Q4 25 | 3.6% | 0.6% | ||
| Q3 25 | 10.6% | -5.7% | ||
| Q2 25 | 8.2% | -12.5% | ||
| Q1 25 | -0.1% | -17.6% | ||
| Q4 24 | 5.7% | — | ||
| Q3 24 | 8.7% | -133.1% | ||
| Q2 24 | 6.9% | -6.7% |
每股收益（稀释后）CLBOS
| Q1 26 | $0.11 | — | ||
| Q4 25 | $0.11 | — | ||
| Q3 25 | $0.30 | — | ||
| Q2 25 | $0.22 | — | ||
| Q1 25 | $0.00 | — | ||
| Q4 24 | $0.15 | — | ||
| Q3 24 | $0.25 | $-1.06 | ||
| Q2 24 | $0.19 | — |
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 | $22.8M | $693.6M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $275.1M | $504.7M |
| 总资产 | $587.7M | $1.0B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资CLBOS
| Q1 26 | $22.8M | — | ||
| Q4 25 | $22.7M | $693.6M | ||
| Q3 25 | $25.6M | $653.9M | ||
| Q2 25 | $31.2M | $652.1M | ||
| Q1 25 | $22.1M | $593.9M | ||
| Q4 24 | $19.2M | $544.2M | ||
| Q3 24 | $21.5M | $495.5M | ||
| Q2 24 | $17.7M | $140.5M |
总债务CLBOS
| Q1 26 | — | — | ||
| Q4 25 | $110.3M | — | ||
| Q3 25 | $114.1M | — | ||
| Q2 25 | $124.6M | — | ||
| Q1 25 | $124.4M | — | ||
| Q4 24 | $126.1M | — | ||
| Q3 24 | $139.9M | — | ||
| Q2 24 | $147.6M | — |
股东权益CLBOS
| Q1 26 | $275.1M | — | ||
| Q4 25 | $266.0M | $504.7M | ||
| Q3 25 | $271.3M | $472.1M | ||
| Q2 25 | $261.3M | $458.2M | ||
| Q1 25 | $253.4M | $412.9M | ||
| Q4 24 | $246.6M | $386.2M | ||
| Q3 24 | $250.7M | $458.2M | ||
| Q2 24 | $240.3M | $97.5M |
总资产CLBOS
| Q1 26 | $587.7M | — | ||
| Q4 25 | $584.0M | $1.0B | ||
| Q3 25 | $591.4M | $949.4M | ||
| Q2 25 | $602.1M | $910.5M | ||
| Q1 25 | $591.5M | $867.3M | ||
| Q4 24 | $585.1M | $823.2M | ||
| Q3 24 | $600.5M | $750.1M | ||
| Q2 24 | $597.8M | $379.7M |
负债/权益比CLBOS
| Q1 26 | — | — | ||
| Q4 25 | 0.41× | — | ||
| Q3 25 | 0.42× | — | ||
| Q2 25 | 0.48× | — | ||
| Q1 25 | 0.49× | — | ||
| Q4 24 | 0.51× | — | ||
| Q3 24 | 0.56× | — | ||
| Q2 24 | 0.61× | — |
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 | $4.0M | $25.8M |
| 自由现金流经营现金流 - 资本支出 | $517.0K | $25.6M |
| 自由现金流率自由现金流/营收 | 0.4% | 15.7% |
| 资本支出强度资本支出/营收 | — | 0.1% |
| 现金转化率经营现金流/净利润 | 0.77× | 25.79× |
| 过去12个月自由现金流最近4个季度 | $22.5M | $95.6M |
8季度趋势，按日历期对齐
经营现金流CLBOS
| Q1 26 | $4.0M | — | ||
| Q4 25 | $7.9M | $25.8M | ||
| Q3 25 | $8.5M | $5.0M | ||
| Q2 25 | $13.9M | $29.7M | ||
| Q1 25 | $6.7M | $36.2M | ||
| Q4 24 | $20.6M | — | ||
| Q3 24 | $13.1M | $2.4M | ||
| Q2 24 | $17.1M | $8.1M |
自由现金流CLBOS
| Q1 26 | $517.0K | — | ||
| Q4 25 | $5.0M | $25.6M | ||
| Q3 25 | $6.5M | $4.8M | ||
| Q2 25 | $10.4M | $29.4M | ||
| Q1 25 | $3.9M | $35.8M | ||
| Q4 24 | $17.4M | — | ||
| Q3 24 | $10.4M | $1.3M | ||
| Q2 24 | $14.3M | $7.7M |
自由现金流率CLBOS
| Q1 26 | 0.4% | — | ||
| Q4 25 | 3.6% | 15.7% | ||
| Q3 25 | 4.8% | 3.1% | ||
| Q2 25 | 8.0% | 19.9% | ||
| Q1 25 | 3.1% | 26.3% | ||
| Q4 24 | 13.4% | — | ||
| Q3 24 | 7.7% | 1.0% | ||
| Q2 24 | 10.9% | 6.6% |
资本支出强度CLBOS
| Q1 26 | — | — | ||
| Q4 25 | 2.1% | 0.1% | ||
| Q3 25 | 1.5% | 0.1% | ||
| Q2 25 | 2.7% | 0.2% | ||
| Q1 25 | 2.3% | 0.3% | ||
| Q4 24 | 2.5% | — | ||
| Q3 24 | 2.0% | 0.8% | ||
| Q2 24 | 2.2% | 0.3% |
现金转化率CLBOS
| Q1 26 | 0.77× | — | ||
| Q4 25 | 1.61× | 25.79× | ||
| Q3 25 | 0.60× | — | ||
| Q2 25 | 1.31× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 2.78× | — | ||
| Q3 24 | 1.12× | — | ||
| Q2 24 | 1.90× | — |
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
CLB
暂无分部数据
OS
| Subscription And Circulation | $150.3M | 92% |
| Professional Services And Other | $9.4M | 6% |
| License | $4.0M | 2% |
