vs
CoreCivic, Inc.（CXW）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
CoreCivic, Inc.的季度营收约是Rubrik, Inc.的1.7倍（$604.0M vs $350.2M），CoreCivic, Inc.净利率更高（4.4% vs -18.2%，领先22.6%），Rubrik, Inc.同比增速更快（48.3% vs 26.0%），Rubrik, Inc.自由现金流更多（$80.7M vs $-45.1M）
CoreCivic, Inc.是美国私营监狱运营企业，为美国规模最大的营利性监狱、看守所及拘留设施承包商之一。该公司在美国运营70余座州级及联邦惩教、拘留场所，曾因相关场所被指存在民权侵犯、强迫劳动问题，成为撤资运动针对对象，还遭到FBI调查及多起诉讼。
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。
CXW vs RBRK — 直观对比
营收规模更大
CXW
是对方的1.7倍
$350.2M
营收增速更快
RBRK
高出22.3%
26.0%
净利率更高
CXW
高出22.6%
-18.2%
自由现金流更多
RBRK
多$125.9M
$-45.1M
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $604.0M | $350.2M |
| 净利润 | $26.5M | $-63.8M |
| 毛利率 | — | 80.5% |
| 营业利润率 | 6.0% | -21.6% |
| 净利率 | 4.4% | -18.2% |
| 营收同比 | 26.0% | 48.3% |
| 净利润同比 | 37.7% | 51.2% |
| 每股收益（稀释后） | $0.26 | $-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CXWRBRK
| Q4 25 | $604.0M | $350.2M | ||
| Q3 25 | $580.4M | $309.9M | ||
| Q2 25 | $538.2M | $278.5M | ||
| Q1 25 | $488.6M | $258.1M | ||
| Q4 24 | $479.3M | $236.2M | ||
| Q3 24 | $491.6M | $205.0M | ||
| Q2 24 | $490.1M | $187.3M | ||
| Q1 24 | $500.7M | — |
净利润CXWRBRK
| Q4 25 | $26.5M | $-63.8M | ||
| Q3 25 | $26.3M | $-95.9M | ||
| Q2 25 | $38.5M | $-102.1M | ||
| Q1 25 | $25.1M | $-114.9M | ||
| Q4 24 | $19.3M | $-130.9M | ||
| Q3 24 | $21.1M | $-176.9M | ||
| Q2 24 | $19.0M | $-732.1M | ||
| Q1 24 | $9.5M | — |
毛利率CXWRBRK
| 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CXWRBRK
| Q4 25 | 6.0% | -21.6% | ||
| Q3 25 | 6.3% | -30.5% | ||
| Q2 25 | 9.7% | -33.4% | ||
| Q1 25 | 6.6% | -45.0% | ||
| Q4 24 | 5.2% | -52.8% | ||
| Q3 24 | 6.1% | -82.1% | ||
| Q2 24 | 5.6% | -387.0% | ||
| Q1 24 | 1.8% | — |
净利率CXWRBRK
| Q4 25 | 4.4% | -18.2% | ||
| Q3 25 | 4.5% | -31.0% | ||
| Q2 25 | 7.2% | -36.7% | ||
| Q1 25 | 5.1% | -44.5% | ||
| Q4 24 | 4.0% | -55.4% | ||
| Q3 24 | 4.3% | -86.3% | ||
| Q2 24 | 3.9% | -390.8% | ||
| Q1 24 | 1.9% | — |
每股收益（稀释后）CXWRBRK
| Q4 25 | $0.26 | $-0.32 | ||
| Q3 25 | $0.24 | $-0.49 | ||
| Q2 25 | $0.35 | $-0.53 | ||
| Q1 25 | $0.23 | $5.69 | ||
| Q4 24 | $0.18 | $-0.71 | ||
| Q3 24 | $0.19 | $-0.98 | ||
| Q2 24 | $0.17 | $-11.48 | ||
| Q1 24 | $0.08 | — |
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 | $97.9M | $307.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $1.4B | $-524.4M |
| 总资产 | $3.3B | $2.5B |
| 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CXWRBRK
| Q4 25 | $97.9M | $307.1M | ||
| Q3 25 | $56.6M | $322.7M | ||
| Q2 25 | $130.5M | $284.0M | ||
| Q1 25 | $74.5M | $186.3M | ||
| Q4 24 | $107.5M | $103.9M | ||
| Q3 24 | $107.8M | $142.3M | ||
| Q2 24 | $60.2M | $502.6M | ||
| Q1 24 | $111.4M | — |
股东权益CXWRBRK
| Q4 25 | $1.4B | $-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 | $1.4B | $-514.6M | ||
| Q1 24 | $1.4B | — |
总资产CXWRBRK
| Q4 25 | $3.3B | $2.5B | ||
| Q3 25 | $3.1B | $2.4B | ||
| Q2 25 | $3.1B | $1.5B | ||
| Q1 25 | $3.0B | $1.4B | ||
| Q4 24 | $2.9B | $1.3B | ||
| Q3 24 | $2.9B | $1.2B | ||
| Q2 24 | $2.9B | $1.2B | ||
| Q1 24 | $3.0B | — |
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 | $-376.0K | $85.5M |
| 自由现金流经营现金流 - 资本支出 | $-45.1M | $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 | 7.4% | 1.4% |
| 现金转化率经营现金流/净利润 | -0.01× | — |
| 过去12个月自由现金流最近4个季度 | $52.8M | $256.8M |
8季度趋势，按日历期对齐
经营现金流CXWRBRK
| Q4 25 | $-376.0K | $85.5M | ||
| Q3 25 | $53.8M | $64.7M | ||
| Q2 25 | $96.7M | $39.7M | ||
| Q1 25 | $44.5M | $83.6M | ||
| Q4 24 | $39.3M | $23.1M | ||
| Q3 24 | $91.5M | $-27.1M | ||
| Q2 24 | $68.1M | $-31.4M | ||
| Q1 24 | $70.4M | — |
自由现金流CXWRBRK
| Q4 25 | $-45.1M | $80.7M | ||
| Q3 25 | $16.1M | $61.2M | ||
| Q2 25 | $61.9M | $36.8M | ||
| Q1 25 | $20.0M | $78.0M | ||
| Q4 24 | $16.0M | $18.0M | ||
| Q3 24 | $73.7M | $-29.7M | ||
| Q2 24 | $49.3M | $-35.0M | ||
| Q1 24 | $59.7M | — |
自由现金流率CXWRBRK
| Q4 25 | -7.5% | 23.1% | ||
| Q3 25 | 2.8% | 19.8% | ||
| Q2 25 | 11.5% | 13.2% | ||
| Q1 25 | 4.1% | 30.2% | ||
| Q4 24 | 3.3% | 7.6% | ||
| Q3 24 | 15.0% | -14.5% | ||
| Q2 24 | 10.1% | -18.7% | ||
| Q1 24 | 11.9% | — |
资本支出强度CXWRBRK
| Q4 25 | 7.4% | 1.4% | ||
| Q3 25 | 6.5% | 1.1% | ||
| Q2 25 | 6.5% | 1.0% | ||
| Q1 25 | 5.0% | 2.2% | ||
| Q4 24 | 4.9% | 2.1% | ||
| Q3 24 | 3.6% | 1.3% | ||
| Q2 24 | 3.8% | 1.9% | ||
| Q1 24 | 2.1% | — |
现金转化率CXWRBRK
| Q4 25 | -0.01× | — | ||
| Q3 25 | 2.04× | — | ||
| Q2 25 | 2.51× | — | ||
| Q1 25 | 1.77× | — | ||
| Q4 24 | 2.04× | — | ||
| Q3 24 | 4.34× | — | ||
| Q2 24 | 3.59× | — | ||
| Q1 24 | 7.37× | — |
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
CXW
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% |
