vs
美商海盗船（CRSR）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
美商海盗船的季度营收约是Rubrik, Inc.的1.2倍（$436.9M vs $350.2M），美商海盗船净利率更高（5.9% vs -18.2%，领先24.1%），Rubrik, Inc.同比增速更快（48.3% vs 5.6%），Rubrik, Inc.自由现金流更多（$80.7M vs $32.9M）
美商海盗船是源自美国的电脑外设与电竞硬件品牌，总部位于加利福尼亚州米尔皮塔斯。公司创立于1994年，原名海盗船微系统，后更名为海盗船组件、海盗船内存，2007年重新在特拉华州注册。主打产品涵盖高速内存模块、电源、闪存、CPU显卡与机箱散热、电竞外设、电脑机箱等各类电脑相关产品。
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。
CRSR vs RBRK — 直观对比
营收规模更大
CRSR
是对方的1.2倍
$350.2M
营收增速更快
RBRK
高出42.6%
5.6%
净利率更高
CRSR
高出24.1%
-18.2%
自由现金流更多
RBRK
多$47.8M
$32.9M
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $436.9M | $350.2M |
| 净利润 | $25.8M | $-63.8M |
| 毛利率 | 33.1% | 80.5% |
| 营业利润率 | 6.2% | -21.6% |
| 净利率 | 5.9% | -18.2% |
| 营收同比 | 5.6% | 48.3% |
| 净利润同比 | 1028.2% | 51.2% |
| 每股收益（稀释后） | $0.23 | $-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CRSRRBRK
| Q4 25 | $436.9M | $350.2M | ||
| Q3 25 | $345.8M | $309.9M | ||
| Q2 25 | $320.1M | $278.5M | ||
| Q1 25 | $369.8M | $258.1M | ||
| Q4 24 | $413.6M | $236.2M | ||
| Q3 24 | $304.2M | $205.0M | ||
| Q2 24 | $261.3M | $187.3M | ||
| Q1 24 | $337.3M | — |
净利润CRSRRBRK
| Q4 25 | $25.8M | $-63.8M | ||
| Q3 25 | $-10.6M | $-95.9M | ||
| Q2 25 | $-20.9M | $-102.1M | ||
| Q1 25 | $-10.5M | $-114.9M | ||
| Q4 24 | $2.3M | $-130.9M | ||
| Q3 24 | $-51.7M | $-176.9M | ||
| Q2 24 | $-24.2M | $-732.1M | ||
| Q1 24 | $-11.6M | — |
毛利率CRSRRBRK
| Q4 25 | 33.1% | 80.5% | ||
| Q3 25 | 26.9% | 79.5% | ||
| Q2 25 | 26.8% | 78.3% | ||
| Q1 25 | 27.7% | 77.4% | ||
| Q4 24 | 26.2% | 76.2% | ||
| Q3 24 | 22.9% | 73.1% | ||
| Q2 24 | 24.1% | 48.8% | ||
| Q1 24 | 25.7% | — |
营业利润率CRSRRBRK
| Q4 25 | 6.2% | -21.6% | ||
| Q3 25 | -1.6% | -30.5% | ||
| Q2 25 | -5.3% | -33.4% | ||
| Q1 25 | -0.6% | -45.0% | ||
| Q4 24 | 1.4% | -52.8% | ||
| Q3 24 | -6.9% | -82.1% | ||
| Q2 24 | -9.5% | -387.0% | ||
| Q1 24 | -3.0% | — |
净利率CRSRRBRK
| Q4 25 | 5.9% | -18.2% | ||
| Q3 25 | -3.1% | -31.0% | ||
| Q2 25 | -6.5% | -36.7% | ||
| Q1 25 | -2.8% | -44.5% | ||
| Q4 24 | 0.6% | -55.4% | ||
| Q3 24 | -17.0% | -86.3% | ||
| Q2 24 | -9.3% | -390.8% | ||
| Q1 24 | -3.4% | — |
每股收益（稀释后）CRSRRBRK
| Q4 25 | $0.23 | $-0.32 | ||
| Q3 25 | $-0.09 | $-0.49 | ||
| Q2 25 | $-0.16 | $-0.53 | ||
| Q1 25 | $-0.10 | $5.69 | ||
| Q4 24 | $0.01 | $-0.71 | ||
| Q3 24 | $-0.56 | $-0.98 | ||
| Q2 24 | $-0.28 | $-11.48 | ||
| Q1 24 | $-0.12 | — |
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 | — | $307.1M |
| 总债务越低越好 | $121.3M | — |
| 股东权益账面价值 | $633.6M | $-524.4M |
| 总资产 | $1.3B | $2.5B |
| 负债/权益比越低杠杆越低 | 0.19× | — |
8季度趋势，按日历期对齐
现金及短期投资CRSRRBRK
| Q4 25 | — | $307.1M | ||
| Q3 25 | — | $322.7M | ||
| Q2 25 | — | $284.0M | ||
| Q1 25 | — | $186.3M | ||
| Q4 24 | — | $103.9M | ||
| Q3 24 | — | $142.3M | ||
| Q2 24 | — | $502.6M | ||
| Q1 24 | — | — |
总债务CRSRRBRK
| Q4 25 | $121.3M | — | ||
| Q3 25 | $122.9M | — | ||
| Q2 25 | $124.4M | — | ||
| Q1 25 | $148.7M | — | ||
| Q4 24 | $173.5M | — | ||
| Q3 24 | $177.2M | — | ||
| Q2 24 | $180.3M | — | ||
| Q1 24 | $183.3M | — |
股东权益CRSRRBRK
| Q4 25 | $633.6M | $-524.4M | ||
| Q3 25 | $600.2M | $-564.3M | ||
| Q2 25 | $603.9M | $-556.5M | ||
| Q1 25 | $608.8M | $-553.7M | ||
| Q4 24 | $604.3M | $-521.1M | ||
| Q3 24 | $598.5M | $-499.3M | ||
| Q2 24 | $642.7M | $-514.6M | ||
| Q1 24 | $663.5M | — |
总资产CRSRRBRK
| Q4 25 | $1.3B | $2.5B | ||
| Q3 25 | $1.2B | $2.4B | ||
| Q2 25 | $1.2B | $1.5B | ||
| Q1 25 | $1.2B | $1.4B | ||
| Q4 24 | $1.2B | $1.3B | ||
| Q3 24 | $1.2B | $1.2B | ||
| Q2 24 | $1.2B | $1.2B | ||
| Q1 24 | $1.3B | — |
负债/权益比CRSRRBRK
| Q4 25 | 0.19× | — | ||
| Q3 25 | 0.20× | — | ||
| Q2 25 | 0.21× | — | ||
| Q1 25 | 0.24× | — | ||
| Q4 24 | 0.29× | — | ||
| Q3 24 | 0.30× | — | ||
| Q2 24 | 0.28× | — | ||
| Q1 24 | 0.28× | — |
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 | $38.2M | $85.5M |
| 自由现金流经营现金流 - 资本支出 | $32.9M | $80.7M |
| 自由现金流率自由现金流/营收 | 7.5% | 23.1% |
| 资本支出强度资本支出/营收 | 1.2% | 1.4% |
| 现金转化率经营现金流/净利润 | 1.48× | — |
| 过去12个月自由现金流最近4个季度 | $34.7M | $256.8M |
8季度趋势，按日历期对齐
经营现金流CRSRRBRK
| Q4 25 | $38.2M | $85.5M | ||
| Q3 25 | $-37.0M | $64.7M | ||
| Q2 25 | $30.2M | $39.7M | ||
| Q1 25 | $18.8M | $83.6M | ||
| Q4 24 | $55.6M | $23.1M | ||
| Q3 24 | $25.1M | $-27.1M | ||
| Q2 24 | $-18.5M | $-31.4M | ||
| Q1 24 | $-26.3M | — |
自由现金流CRSRRBRK
| Q4 25 | $32.9M | $80.7M | ||
| Q3 25 | $-41.3M | $61.2M | ||
| Q2 25 | $27.5M | $36.8M | ||
| Q1 25 | $15.7M | $78.0M | ||
| Q4 24 | $54.1M | $18.0M | ||
| Q3 24 | $21.8M | $-29.7M | ||
| Q2 24 | $-21.0M | $-35.0M | ||
| Q1 24 | $-28.8M | — |
自由现金流率CRSRRBRK
| Q4 25 | 7.5% | 23.1% | ||
| Q3 25 | -12.0% | 19.8% | ||
| Q2 25 | 8.6% | 13.2% | ||
| Q1 25 | 4.2% | 30.2% | ||
| Q4 24 | 13.1% | 7.6% | ||
| Q3 24 | 7.2% | -14.5% | ||
| Q2 24 | -8.0% | -18.7% | ||
| Q1 24 | -8.6% | — |
资本支出强度CRSRRBRK
| Q4 25 | 1.2% | 1.4% | ||
| Q3 25 | 1.3% | 1.1% | ||
| Q2 25 | 0.8% | 1.0% | ||
| Q1 25 | 0.8% | 2.2% | ||
| Q4 24 | 0.4% | 2.1% | ||
| Q3 24 | 1.1% | 1.3% | ||
| Q2 24 | 1.0% | 1.9% | ||
| Q1 24 | 0.7% | — |
现金转化率CRSRRBRK
| Q4 25 | 1.48× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 24.30× | — | ||
| 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
CRSR
| Gamer And Creator Peripherals | $164.9M | 38% |
| Memory Products | $156.1M | 36% |
| Inventory Costs | $85.6M | 20% |
| Other Segment Items | $16.9M | 4% |
| Other | $13.3M | 3% |
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
