vs
Crane NXT, Co.（CXT）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
Crane NXT, Co.的季度营收约是Rubrik, Inc.的1.4倍（$476.9M vs $350.2M），Crane NXT, Co.净利率更高（10.0% vs -18.2%，领先28.2%），Rubrik, Inc.同比增速更快（48.3% vs 19.5%）
Crane NXT是一家总部位于美国康涅狄格州斯坦福德的工业产品企业，由理查德·特勒·克莱恩于1855年创立。曾是美国头部卫浴配件制造商，1990年出售卫浴业务后，自1960年起逐步转型为多元化控股集团，目前核心业务涵盖航空航天与电子、工程材料、流体处理、控制设备四大板块，服务化工等多个行业领域。
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。
CXT vs RBRK — 直观对比
营收规模更大
CXT
是对方的1.4倍
$350.2M
营收增速更快
RBRK
高出28.8%
19.5%
净利率更高
CXT
高出28.2%
-18.2%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $476.9M | $350.2M |
| 净利润 | $47.5M | $-63.8M |
| 毛利率 | 42.4% | 80.5% |
| 营业利润率 | 16.7% | -21.6% |
| 净利率 | 10.0% | -18.2% |
| 营收同比 | 19.5% | 48.3% |
| 净利润同比 | — | 51.2% |
| 每股收益（稀释后） | $0.82 | $-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CXTRBRK
| Q4 25 | $476.9M | $350.2M | ||
| Q3 25 | $445.1M | $309.9M | ||
| Q2 25 | $404.4M | $278.5M | ||
| Q1 25 | $330.3M | $258.1M | ||
| Q4 24 | $399.1M | $236.2M | ||
| Q3 24 | $403.5M | $205.0M | ||
| Q2 24 | $370.6M | $187.3M | ||
| Q1 24 | $313.6M | — |
净利润CXTRBRK
| Q4 25 | $47.5M | $-63.8M | ||
| Q3 25 | $50.5M | $-95.9M | ||
| Q2 25 | $24.9M | $-102.1M | ||
| Q1 25 | $21.7M | $-114.9M | ||
| Q4 24 | — | $-130.9M | ||
| Q3 24 | $47.1M | $-176.9M | ||
| Q2 24 | $41.6M | $-732.1M | ||
| Q1 24 | $37.8M | — |
毛利率CXTRBRK
| Q4 25 | 42.4% | 80.5% | ||
| Q3 25 | 43.3% | 79.5% | ||
| Q2 25 | 41.7% | 78.3% | ||
| Q1 25 | 42.4% | 77.4% | ||
| Q4 24 | 45.2% | 76.2% | ||
| Q3 24 | 42.5% | 73.1% | ||
| Q2 24 | 43.4% | 48.8% | ||
| Q1 24 | 48.6% | — |
营业利润率CXTRBRK
| Q4 25 | 16.7% | -21.6% | ||
| Q3 25 | 18.4% | -30.5% | ||
| Q2 25 | 11.8% | -33.4% | ||
| Q1 25 | 11.3% | -45.0% | ||
| Q4 24 | 17.7% | -52.8% | ||
| Q3 24 | 18.6% | -82.1% | ||
| Q2 24 | 18.2% | -387.0% | ||
| Q1 24 | 17.7% | — |
净利率CXTRBRK
| Q4 25 | 10.0% | -18.2% | ||
| Q3 25 | 11.3% | -31.0% | ||
| Q2 25 | 6.2% | -36.7% | ||
| Q1 25 | 6.6% | -44.5% | ||
| Q4 24 | — | -55.4% | ||
| Q3 24 | 11.7% | -86.3% | ||
| Q2 24 | 11.2% | -390.8% | ||
| Q1 24 | 12.1% | — |
每股收益（稀释后）CXTRBRK
| Q4 25 | $0.82 | $-0.32 | ||
| Q3 25 | $0.87 | $-0.49 | ||
| Q2 25 | $0.43 | $-0.53 | ||
| Q1 25 | $0.38 | $5.69 | ||
| Q4 24 | $1.00 | $-0.71 | ||
| Q3 24 | $0.81 | $-0.98 | ||
| Q2 24 | $0.72 | $-11.48 | ||
| Q1 24 | $0.66 | — |
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 | $233.8M | $307.1M |
| 总债务越低越好 | $1.0B | — |
| 股东权益账面价值 | $1.3B | $-524.4M |
| 总资产 | $3.1B | $2.5B |
| 负债/权益比越低杠杆越低 | 0.80× | — |
8季度趋势，按日历期对齐
现金及短期投资CXTRBRK
| Q4 25 | $233.8M | $307.1M | ||
| Q3 25 | $182.4M | $322.7M | ||
| Q2 25 | $152.5M | $284.0M | ||
| Q1 25 | $173.8M | $186.3M | ||
| Q4 24 | $165.8M | $103.9M | ||
| Q3 24 | $165.1M | $142.3M | ||
| Q2 24 | $175.5M | $502.6M | ||
| Q1 24 | $220.6M | — |
总债务CXTRBRK
| Q4 25 | $1.0B | — | ||
| Q3 25 | $834.3M | — | ||
| Q2 25 | $861.8M | — | ||
| Q1 25 | $541.1M | — | ||
| Q4 24 | $540.6M | — | ||
| Q3 24 | $638.2M | — | ||
| Q2 24 | $638.9M | — | ||
| Q1 24 | $639.6M | — |
股东权益CXTRBRK
| Q4 25 | $1.3B | $-524.4M | ||
| Q3 25 | $1.2B | $-564.3M | ||
| Q2 25 | $1.2B | $-556.5M | ||
| Q1 25 | $1.1B | $-553.7M | ||
| Q4 24 | $1.1B | $-521.1M | ||
| Q3 24 | $1.1B | $-499.3M | ||
| Q2 24 | $989.8M | $-514.6M | ||
| Q1 24 | $964.1M | — |
总资产CXTRBRK
| Q4 25 | $3.1B | $2.5B | ||
| Q3 25 | $2.9B | $2.4B | ||
| Q2 25 | $2.9B | $1.5B | ||
| Q1 25 | $2.4B | $1.4B | ||
| Q4 24 | $2.4B | $1.3B | ||
| Q3 24 | $2.4B | $1.2B | ||
| Q2 24 | $2.4B | $1.2B | ||
| Q1 24 | $2.1B | — |
负债/权益比CXTRBRK
| Q4 25 | 0.80× | — | ||
| Q3 25 | 0.69× | — | ||
| Q2 25 | 0.73× | — | ||
| Q1 25 | 0.49× | — | ||
| Q4 24 | 0.51× | — | ||
| Q3 24 | 0.60× | — | ||
| Q2 24 | 0.65× | — | ||
| Q1 24 | 0.66× | — |
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 | $105.8M | $85.5M |
| 自由现金流经营现金流 - 资本支出 | — | $80.7M |
| 自由现金流率自由现金流/营收 | — | 23.1% |
| 资本支出强度资本支出/营收 | — | 1.4% |
| 现金转化率经营现金流/净利润 | 2.23× | — |
| 过去12个月自由现金流最近4个季度 | — | $256.8M |
8季度趋势，按日历期对齐
经营现金流CXTRBRK
| Q4 25 | $105.8M | $85.5M | ||
| Q3 25 | $92.0M | $64.7M | ||
| Q2 25 | $62.8M | $39.7M | ||
| Q1 25 | $-19.1M | $83.6M | ||
| Q4 24 | $81.1M | $23.1M | ||
| Q3 24 | $66.7M | $-27.1M | ||
| Q2 24 | $56.8M | $-31.4M | ||
| Q1 24 | $9.5M | — |
自由现金流CXTRBRK
| Q4 25 | — | $80.7M | ||
| Q3 25 | $78.7M | $61.2M | ||
| Q2 25 | $55.8M | $36.8M | ||
| Q1 25 | $-32.2M | $78.0M | ||
| Q4 24 | — | $18.0M | ||
| Q3 24 | $53.5M | $-29.7M | ||
| Q2 24 | $47.9M | $-35.0M | ||
| Q1 24 | $-3.0M | — |
自由现金流率CXTRBRK
| Q4 25 | — | 23.1% | ||
| Q3 25 | 17.7% | 19.8% | ||
| Q2 25 | 13.8% | 13.2% | ||
| Q1 25 | -9.7% | 30.2% | ||
| Q4 24 | — | 7.6% | ||
| Q3 24 | 13.3% | -14.5% | ||
| Q2 24 | 12.9% | -18.7% | ||
| Q1 24 | -1.0% | — |
资本支出强度CXTRBRK
| Q4 25 | — | 1.4% | ||
| Q3 25 | 3.0% | 1.1% | ||
| Q2 25 | 1.7% | 1.0% | ||
| Q1 25 | 4.0% | 2.2% | ||
| Q4 24 | — | 2.1% | ||
| Q3 24 | 3.3% | 1.3% | ||
| Q2 24 | 2.4% | 1.9% | ||
| Q1 24 | 4.0% | — |
现金转化率CXTRBRK
| Q4 25 | 2.23× | — | ||
| Q3 25 | 1.82× | — | ||
| Q2 25 | 2.52× | — | ||
| Q1 25 | -0.88× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.42× | — | ||
| Q2 24 | 1.37× | — | ||
| Q1 24 | 0.25× | — |
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
CXT
| Other | $260.9M | 55% |
| Products | $181.1M | 38% |
| Services | $34.9M | 7% |
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
