vs
Core Scientific, Inc.（CORZ）与PUMA BIOTECHNOLOGY, INC.（PBYI）财务数据对比。点击上方公司名可切换其他公司
Core Scientific, Inc.的季度营收约是PUMA BIOTECHNOLOGY, INC.的1.1倍（$79.8M vs $75.5M），PUMA BIOTECHNOLOGY, INC.同比增速更快（27.7% vs -16.0%），PUMA BIOTECHNOLOGY, INC.自由现金流更多（$14.4M vs $-450.8M），过去两年PUMA BIOTECHNOLOGY, INC.的营收复合增速更高（31.3% vs -33.3%）
Core Scientific是全球领先的数字资产与高性能计算基础设施服务商，在北美多地运营高能效大型数据中心，主营加密货币挖矿业务，同时为区块链、人工智能领域客户提供托管及定制化算力解决方案。
彪马生物技术是一家公开上市的生物制药企业，总部位于美国加利福尼亚州洛杉矶，专注于创新药物研发相关业务，在生物制药领域开展研发与商业化运营。
CORZ vs PBYI — 直观对比
营收规模更大
CORZ
是对方的1.1倍
$75.5M
营收增速更快
PBYI
高出43.7%
-16.0%
自由现金流更多
PBYI
多$465.1M
$-450.8M
两年增速更快
PBYI
近两年复合增速
-33.3%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $79.8M | $75.5M |
| 净利润 | $214.2M | — |
| 毛利率 | 26.0% | 69.3% |
| 营业利润率 | -149.5% | 22.7% |
| 净利率 | 268.5% | — |
| 营收同比 | -16.0% | 27.7% |
| 净利润同比 | 180.6% | — |
| 每股收益（稀释后） | $-1.63 | $0.26 |
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CORZPBYI
| Q4 25 | $79.8M | $75.5M | ||
| Q3 25 | $81.1M | $54.5M | ||
| Q2 25 | $78.6M | $52.4M | ||
| Q1 25 | $79.5M | $46.0M | ||
| Q4 24 | $94.9M | $59.1M | ||
| Q3 24 | $95.4M | $80.5M | ||
| Q2 24 | $141.1M | $47.1M | ||
| Q1 24 | $179.3M | $43.8M |
净利润CORZPBYI
| Q4 25 | $214.2M | — | ||
| Q3 25 | $-144.0M | $8.8M | ||
| Q2 25 | $-936.8M | $5.9M | ||
| Q1 25 | $576.3M | $3.0M | ||
| Q4 24 | $-265.5M | — | ||
| Q3 24 | $-455.3M | $20.3M | ||
| Q2 24 | $-902.2M | $-4.5M | ||
| Q1 24 | $210.7M | $-4.8M |
毛利率CORZPBYI
| Q4 25 | 26.0% | 69.3% | ||
| Q3 25 | 4.8% | 77.7% | ||
| Q2 25 | 6.4% | 76.5% | ||
| Q1 25 | 10.3% | 77.1% | ||
| Q4 24 | 5.0% | 76.4% | ||
| Q3 24 | -0.2% | 63.9% | ||
| Q2 24 | 27.5% | 77.4% | ||
| Q1 24 | 43.3% | 75.5% |
营业利润率CORZPBYI
| Q4 25 | -149.5% | 22.7% | ||
| Q3 25 | -67.6% | 17.6% | ||
| Q2 25 | -33.4% | 12.7% | ||
| Q1 25 | -59.1% | 8.7% | ||
| Q4 24 | -41.9% | 22.6% | ||
| Q3 24 | -43.2% | 27.4% | ||
| Q2 24 | -64.3% | -4.6% | ||
| Q1 24 | 30.8% | -5.3% |
净利率CORZPBYI
| Q4 25 | 268.5% | — | ||
| Q3 25 | -177.6% | 16.2% | ||
| Q2 25 | -1191.4% | 11.2% | ||
| Q1 25 | 724.6% | 6.5% | ||
| Q4 24 | -279.7% | — | ||
| Q3 24 | -477.4% | 25.2% | ||
| Q2 24 | -639.4% | -9.6% | ||
| Q1 24 | 117.5% | -11.0% |
每股收益（稀释后）CORZPBYI
| Q4 25 | $-1.63 | $0.26 | ||
| Q3 25 | $-0.45 | $0.17 | ||
| Q2 25 | $-0.04 | $0.12 | ||
| Q1 25 | $1.24 | $0.06 | ||
| Q4 24 | $0.51 | $0.40 | ||
| Q3 24 | $-1.17 | $0.41 | ||
| Q2 24 | $-5.05 | $-0.09 | ||
| Q1 24 | $0.78 | $-0.10 |
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 | $311.4M | $97.5M |
| 总债务越低越好 | — | $22.7M |
| 股东权益账面价值 | $-962.7M | $130.3M |
| 总资产 | $2.3B | $216.3M |
| 负债/权益比越低杠杆越低 | — | 0.17× |
8季度趋势，按日历期对齐
现金及短期投资CORZPBYI
| Q4 25 | $311.4M | $97.5M | ||
| Q3 25 | $453.4M | $94.4M | ||
| Q2 25 | $581.3M | $96.0M | ||
| Q1 25 | $697.9M | $93.2M | ||
| Q4 24 | $836.2M | $101.0M | ||
| Q3 24 | $253.0M | $96.7M | ||
| Q2 24 | $96.1M | $96.8M | ||
| Q1 24 | $98.1M | $107.2M |
总债务CORZPBYI
| Q4 25 | — | $22.7M | ||
| Q3 25 | — | $34.0M | ||
| Q2 25 | — | $45.3M | ||
| Q1 25 | — | $56.7M | ||
| Q4 24 | — | $68.0M | ||
| Q3 24 | — | $79.3M | ||
| Q2 24 | — | $90.7M | ||
| Q1 24 | — | $102.0M |
股东权益CORZPBYI
| Q4 25 | $-962.7M | $130.3M | ||
| Q3 25 | $-1.3B | $115.3M | ||
| Q2 25 | $-1.2B | $104.7M | ||
| Q1 25 | $-308.8M | $97.1M | ||
| Q4 24 | $-943.0M | $92.1M | ||
| Q3 24 | $-826.7M | $71.1M | ||
| Q2 24 | $-1.2B | $48.5M | ||
| Q1 24 | $-318.5M | $51.0M |
总资产CORZPBYI
| Q4 25 | $2.3B | $216.3M | ||
| Q3 25 | $2.2B | $202.9M | ||
| Q2 25 | $1.9B | $194.9M | ||
| Q1 25 | $1.5B | $196.2M | ||
| Q4 24 | $1.5B | $213.3M | ||
| Q3 24 | $824.6M | $220.7M | ||
| Q2 24 | $664.2M | $205.0M | ||
| Q1 24 | $814.0M | $214.1M |
负债/权益比CORZPBYI
| Q4 25 | — | 0.17× | ||
| Q3 25 | — | 0.30× | ||
| Q2 25 | — | 0.43× | ||
| Q1 25 | — | 0.58× | ||
| Q4 24 | — | 0.74× | ||
| Q3 24 | — | 1.12× | ||
| Q2 24 | — | 1.87× | ||
| Q1 24 | — | 2.00× |
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 | $278.3M | $14.4M |
| 自由现金流经营现金流 - 资本支出 | $-450.8M | $14.4M |
| 自由现金流率自由现金流/营收 | -565.1% | 19.1% |
| 资本支出强度资本支出/营收 | 914.0% | 0.0% |
| 现金转化率经营现金流/净利润 | 1.30× | — |
| 过去12个月自由现金流最近4个季度 | $-779.8M | $41.7M |
8季度趋势，按日历期对齐
经营现金流CORZPBYI
| Q4 25 | $278.3M | $14.4M | ||
| Q3 25 | $131.8M | $9.7M | ||
| Q2 25 | $34.0M | $14.1M | ||
| Q1 25 | $-45.0M | $3.6M | ||
| Q4 24 | $42.9M | $15.6M | ||
| Q3 24 | $5.7M | $11.0M | ||
| Q2 24 | $1.2M | $1.0M | ||
| Q1 24 | $22.2M | $11.2M |
自由现金流CORZPBYI
| Q4 25 | $-450.8M | $14.4M | ||
| Q3 25 | $-112.7M | $9.7M | ||
| Q2 25 | $-87.3M | $14.1M | ||
| Q1 25 | $-129.0M | $3.6M | ||
| Q4 24 | $-52.1M | $15.6M | ||
| Q3 24 | $-25.5M | $11.0M | ||
| Q2 24 | $-1.9M | $1.0M | ||
| Q1 24 | $-9.7M | — |
自由现金流率CORZPBYI
| Q4 25 | -565.1% | 19.1% | ||
| Q3 25 | -139.0% | 17.7% | ||
| Q2 25 | -111.0% | 26.8% | ||
| Q1 25 | -162.2% | 7.7% | ||
| Q4 24 | -54.8% | 26.4% | ||
| Q3 24 | -26.7% | 13.7% | ||
| Q2 24 | -1.4% | 2.1% | ||
| Q1 24 | -5.4% | — |
资本支出强度CORZPBYI
| Q4 25 | 914.0% | 0.0% | ||
| Q3 25 | 301.5% | 0.0% | ||
| Q2 25 | 154.2% | 0.0% | ||
| Q1 25 | 105.6% | 0.1% | ||
| Q4 24 | 100.0% | 0.0% | ||
| Q3 24 | 32.7% | 0.0% | ||
| Q2 24 | 2.2% | 0.0% | ||
| Q1 24 | 17.8% | 0.0% |
现金转化率CORZPBYI
| Q4 25 | 1.30× | — | ||
| Q3 25 | — | 1.10× | ||
| Q2 25 | — | 2.41× | ||
| Q1 25 | -0.08× | 1.21× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.54× | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.11× | — |
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
CORZ
| Other | $36.3M | 46% |
| Digital Asset Self Mining Service | $31.8M | 40% |
| Colocation Service | $11.6M | 15% |
PBYI
暂无分部数据
