vs
Dave Inc.（DAVE）与LiveRamp Holdings, Inc.（RAMP）财务数据对比。点击上方公司名可切换其他公司
LiveRamp Holdings, Inc.的季度营收约是Dave Inc.的1.3倍（$212.2M vs $163.7M），Dave Inc.净利率更高（40.3% vs 18.8%，领先21.5%），Dave Inc.同比增速更快（62.4% vs 8.6%），过去两年Dave Inc.的营收复合增速更高（49.1% vs 11.1%）
Dave & Buster's是总部位于美国达拉斯的餐饮娱乐连锁品牌，旗下门店均配套全服务餐厅、酒吧，以及名为“百万美元中途岛”的电子游戏厅。截至2024年2月，品牌在美国拥有158家门店，波多黎各和加拿大各设有2家门店。
LiveRamp Holdings, Inc.是一家美国SaaS企业，核心业务为提供数据连接平台，服务涵盖数据导入、线下数据线上迁移等能力，助力企业开展营销相关的数据应用，为品牌及营销从业者的数字化运营提供技术支撑。
DAVE vs RAMP — 直观对比
营收规模更大
RAMP
是对方的1.3倍
$163.7M
营收增速更快
DAVE
高出53.8%
8.6%
净利率更高
DAVE
高出21.5%
18.8%
两年增速更快
DAVE
近两年复合增速
11.1%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $163.7M | $212.2M |
| 净利润 | $65.9M | $39.9M |
| 毛利率 | — | 71.9% |
| 营业利润率 | 39.2% | 18.6% |
| 净利率 | 40.3% | 18.8% |
| 营收同比 | 62.4% | 8.6% |
| 净利润同比 | 292.4% | 255.7% |
| 每股收益（稀释后） | $4.60 | $0.62 |
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DAVERAMP
| Q4 25 | $163.7M | $212.2M | ||
| Q3 25 | $150.7M | $199.8M | ||
| Q2 25 | $131.8M | $194.8M | ||
| Q1 25 | $108.0M | $188.7M | ||
| Q4 24 | $100.8M | $195.4M | ||
| Q3 24 | $92.5M | $185.5M | ||
| Q2 24 | $80.1M | $176.0M | ||
| Q1 24 | $73.6M | $171.9M |
净利润DAVERAMP
| Q4 25 | $65.9M | $39.9M | ||
| Q3 25 | $92.1M | $27.4M | ||
| Q2 25 | $9.0M | $7.7M | ||
| Q1 25 | $28.8M | $-6.3M | ||
| Q4 24 | $16.8M | $11.2M | ||
| Q3 24 | $466.0K | $1.7M | ||
| Q2 24 | $6.4M | $-7.5M | ||
| Q1 24 | $34.2M | $-5.4M |
毛利率DAVERAMP
| Q4 25 | — | 71.9% | ||
| Q3 25 | — | 70.2% | ||
| Q2 25 | — | 70.1% | ||
| Q1 25 | — | 69.3% | ||
| Q4 24 | — | 71.9% | ||
| Q3 24 | — | 72.4% | ||
| Q2 24 | — | 70.6% | ||
| Q1 24 | — | 72.2% |
营业利润率DAVERAMP
| Q4 25 | 39.2% | 18.6% | ||
| Q3 25 | 38.8% | 10.7% | ||
| Q2 25 | 8.7% | 3.7% | ||
| Q1 25 | 31.4% | -6.1% | ||
| Q4 24 | 17.3% | 7.5% | ||
| Q3 24 | 0.9% | 4.0% | ||
| Q2 24 | 5.7% | -3.0% | ||
| Q1 24 | 50.9% | -8.3% |
净利率DAVERAMP
| Q4 25 | 40.3% | 18.8% | ||
| Q3 25 | 61.1% | 13.7% | ||
| Q2 25 | 6.9% | 4.0% | ||
| Q1 25 | 26.7% | -3.3% | ||
| Q4 24 | 16.7% | 5.7% | ||
| Q3 24 | 0.5% | 0.9% | ||
| Q2 24 | 7.9% | -4.3% | ||
| Q1 24 | 46.5% | -3.1% |
每股收益（稀释后）DAVERAMP
| Q4 25 | $4.60 | $0.62 | ||
| Q3 25 | $6.34 | $0.42 | ||
| Q2 25 | $0.62 | $0.12 | ||
| Q1 25 | $1.97 | $-0.10 | ||
| Q4 24 | $1.09 | $0.17 | ||
| Q3 24 | $0.03 | $0.03 | ||
| Q2 24 | $0.47 | $-0.11 | ||
| Q1 24 | $2.60 | $-0.09 |
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 | $80.5M | $403.4M |
| 总债务越低越好 | $0 | — |
| 股东权益账面价值 | $352.7M | $962.3M |
| 总资产 | $487.4M | $1.3B |
| 负债/权益比越低杠杆越低 | 0.00× | — |
8季度趋势，按日历期对齐
现金及短期投资DAVERAMP
| Q4 25 | $80.5M | $403.4M | ||
| Q3 25 | $49.9M | $376.9M | ||
| Q2 25 | $61.8M | $371.1M | ||
| Q1 25 | $47.1M | $420.8M | ||
| Q4 24 | $49.8M | $384.3M | ||
| Q3 24 | $35.2M | $348.4M | ||
| Q2 24 | $48.7M | $342.7M | ||
| Q1 24 | $56.6M | $368.9M |
总债务DAVERAMP
| Q4 25 | $0 | — | ||
| Q3 25 | $75.0M | — | ||
| Q2 25 | $75.0M | — | ||
| Q1 25 | $75.0M | — | ||
| Q4 24 | $75.0M | — | ||
| Q3 24 | $75.0M | — | ||
| Q2 24 | $75.0M | — | ||
| Q1 24 | $75.0M | — |
股东权益DAVERAMP
| Q4 25 | $352.7M | $962.3M | ||
| Q3 25 | $291.3M | $943.8M | ||
| Q2 25 | $217.1M | $947.8M | ||
| Q1 25 | $199.5M | $948.9M | ||
| Q4 24 | $183.1M | $957.7M | ||
| Q3 24 | $155.8M | $932.1M | ||
| Q2 24 | $141.8M | $951.9M | ||
| Q1 24 | $127.3M | $949.1M |
总资产DAVERAMP
| Q4 25 | $487.4M | $1.3B | ||
| Q3 25 | $433.3M | $1.2B | ||
| Q2 25 | $363.6M | $1.2B | ||
| Q1 25 | $315.7M | $1.3B | ||
| Q4 24 | $299.3M | $1.3B | ||
| Q3 24 | $272.2M | $1.2B | ||
| Q2 24 | $247.2M | $1.2B | ||
| Q1 24 | $235.6M | $1.2B |
负债/权益比DAVERAMP
| Q4 25 | 0.00× | — | ||
| Q3 25 | 0.26× | — | ||
| Q2 25 | 0.35× | — | ||
| Q1 25 | 0.38× | — | ||
| Q4 24 | 0.41× | — | ||
| Q3 24 | 0.48× | — | ||
| Q2 24 | 0.53× | — | ||
| Q1 24 | 0.59× | — |
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 | $290.0M | — |
| 自由现金流经营现金流 - 资本支出 | $289.7M | — |
| 自由现金流率自由现金流/营收 | 177.0% | — |
| 资本支出强度资本支出/营收 | 0.2% | 0.1% |
| 现金转化率经营现金流/净利润 | 4.40× | — |
| 过去12个月自由现金流最近4个季度 | $486.2M | — |
8季度趋势，按日历期对齐
经营现金流DAVERAMP
| Q4 25 | $290.0M | — | ||
| Q3 25 | $83.2M | $57.4M | ||
| Q2 25 | $68.2M | $-15.8M | ||
| Q1 25 | $45.2M | — | ||
| Q4 24 | $125.1M | $45.1M | ||
| Q3 24 | $37.0M | $55.6M | ||
| Q2 24 | $28.0M | $-9.3M | ||
| Q1 24 | $18.3M | — |
自由现金流DAVERAMP
| Q4 25 | $289.7M | — | ||
| Q3 25 | $83.2M | $56.8M | ||
| Q2 25 | $68.1M | $-16.2M | ||
| Q1 25 | $45.2M | — | ||
| Q4 24 | $124.9M | $44.8M | ||
| Q3 24 | $37.0M | $55.4M | ||
| Q2 24 | $27.9M | $-9.6M | ||
| Q1 24 | $18.3M | — |
自由现金流率DAVERAMP
| Q4 25 | 177.0% | — | ||
| Q3 25 | 55.2% | 28.4% | ||
| Q2 25 | 51.7% | -8.3% | ||
| Q1 25 | 41.9% | — | ||
| Q4 24 | 123.8% | 22.9% | ||
| Q3 24 | 40.0% | 29.8% | ||
| Q2 24 | 34.8% | -5.4% | ||
| Q1 24 | 24.9% | — |
资本支出强度DAVERAMP
| Q4 25 | 0.2% | 0.1% | ||
| Q3 25 | 0.0% | 0.3% | ||
| Q2 25 | 0.1% | 0.2% | ||
| Q1 25 | 0.0% | 0.2% | ||
| Q4 24 | 0.3% | 0.1% | ||
| Q3 24 | 0.1% | 0.1% | ||
| Q2 24 | 0.2% | 0.1% | ||
| Q1 24 | 0.0% | 1.0% |
现金转化率DAVERAMP
| Q4 25 | 4.40× | — | ||
| Q3 25 | 0.90× | 2.09× | ||
| Q2 25 | 7.55× | -2.04× | ||
| Q1 25 | 1.57× | — | ||
| Q4 24 | 7.45× | 4.02× | ||
| Q3 24 | 79.47× | 32.10× | ||
| Q2 24 | 4.41× | — | ||
| Q1 24 | 0.54× | — |
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
DAVE
| Service Based Revenue | $153.2M | 94% |
| Interchange Revenue Net | $6.4M | 4% |
| Transaction Based Revenue Other Net | $4.1M | 3% |
RAMP
暂无分部数据
