vs
DoubleDown Interactive Co., Ltd.（DDI）与万物新生（RERE）财务数据对比。点击上方公司名可切换其他公司
DoubleDown Interactive Co., Ltd.的季度营收约是万物新生的1.9倍（$83.0M vs $43.2M），DoubleDown Interactive Co., Ltd.净利率更高（30.2% vs 16.9%，领先13.3%）
该企业为DoubleDown Interactive Co., Ltd.，相关关联方Take-Two Interactive是1993年9月由瑞安·布兰特创立的美国电子游戏控股公司，总部位于纽约市，在全球游戏行业拥有广泛布局与众多知名游戏产品。
万物新生集团（ATRenew Inc.）是中国领先的二手消费电子产品交易与服务平台运营商，核心业务覆盖数码产品回收、质检、翻新及售卖，运营有爱回收等知名品牌，服务覆盖个人消费者及企业客户，市场遍及国内及部分东南亚地区。
DDI vs RERE — 直观对比
营收规模更大
DDI
是对方的1.9倍
$43.2M
净利率更高
DDI
高出13.3%
16.9%
损益表 — Q3 FY2024 vs Q1 FY2023
| 指标 | | |
|---|---|---|
| 营收 | $83.0M | $43.2M |
| 净利润 | $25.0M | $7.3M |
| 毛利率 | 70.1% | — |
| 营业利润率 | 42.5% | — |
| 净利率 | 30.2% | 16.9% |
| 营收同比 | 13.7% | — |
| 净利润同比 | -7.0% | — |
| 每股收益（稀释后） | $10.11 | — |
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DDIRERE
| Q3 24 | $83.0M | — | ||
| Q2 24 | $88.2M | — | ||
| Q1 24 | $88.1M | — | ||
| Q3 23 | $73.0M | — | ||
| Q2 23 | $75.2M | — | ||
| Q1 23 | $77.6M | $43.2M | ||
| Q1 22 | $85.5M | — |
净利润DDIRERE
| Q3 24 | $25.0M | — | ||
| Q2 24 | $33.2M | — | ||
| Q1 24 | $30.3M | — | ||
| Q3 23 | $26.9M | — | ||
| Q2 23 | $24.4M | — | ||
| Q1 23 | $23.7M | $7.3M | ||
| Q1 22 | $18.5M | — |
毛利率DDIRERE
| Q3 24 | 70.1% | — | ||
| Q2 24 | 69.6% | — | ||
| Q1 24 | 68.9% | — | ||
| Q3 23 | — | — | ||
| Q2 23 | — | — | ||
| Q1 23 | — | — | ||
| Q1 22 | — | — |
营业利润率DDIRERE
| Q3 24 | 42.5% | — | ||
| Q2 24 | 41.0% | — | ||
| Q1 24 | 35.2% | — | ||
| Q3 23 | 40.7% | — | ||
| Q2 23 | 36.6% | — | ||
| Q1 23 | 32.7% | — | ||
| Q1 22 | 28.9% | — |
净利率DDIRERE
| Q3 24 | 30.2% | — | ||
| Q2 24 | 37.6% | — | ||
| Q1 24 | 34.4% | — | ||
| Q3 23 | 36.9% | — | ||
| Q2 23 | 32.4% | — | ||
| Q1 23 | 30.5% | 16.9% | ||
| Q1 22 | 21.6% | — |
每股收益（稀释后）DDIRERE
| Q3 24 | $10.11 | — | ||
| Q2 24 | $13.39 | — | ||
| Q1 24 | $12.23 | — | ||
| Q3 23 | $10.87 | — | ||
| Q2 23 | $9.83 | — | ||
| Q1 23 | $9.55 | — | ||
| Q1 22 | $7.46 | — |
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 | $372.7M | $228.0M |
| 总债务越低越好 | $37.9M | — |
| 股东权益账面价值 | $815.5M | $557.1M |
| 总资产 | $879.8M | $722.9M |
| 负债/权益比越低杠杆越低 | 0.05× | — |
8季度趋势，按日历期对齐
现金及短期投资DDIRERE
| Q3 24 | $372.7M | — | ||
| Q2 24 | $339.2M | — | ||
| Q1 24 | $309.5M | — | ||
| Q3 23 | $271.2M | — | ||
| Q2 23 | $245.1M | — | ||
| Q1 23 | $304.8M | $228.0M | ||
| Q1 22 | — | — |
总债务DDIRERE
| Q3 24 | $37.9M | — | ||
| Q2 24 | $36.0M | — | ||
| Q1 24 | $37.1M | — | ||
| Q3 23 | $37.2M | — | ||
| Q2 23 | $38.1M | — | ||
| Q1 23 | $38.3M | — | ||
| Q1 22 | — | — |
股东权益DDIRERE
| Q3 24 | $815.5M | — | ||
| Q2 24 | $786.2M | — | ||
| Q1 24 | $755.2M | — | ||
| Q3 23 | $697.9M | — | ||
| Q2 23 | $672.8M | — | ||
| Q1 23 | $648.6M | $557.1M | ||
| Q1 22 | $880.4M | — |
总资产DDIRERE
| Q3 24 | $879.8M | — | ||
| Q2 24 | $852.6M | — | ||
| Q1 24 | $831.0M | — | ||
| Q3 23 | $760.6M | — | ||
| Q2 23 | $740.7M | — | ||
| Q1 23 | $811.3M | $722.9M | ||
| Q1 22 | — | — |
负债/权益比DDIRERE
| Q3 24 | 0.05× | — | ||
| Q2 24 | 0.05× | — | ||
| Q1 24 | 0.05× | — | ||
| Q3 23 | 0.05× | — | ||
| Q2 23 | 0.06× | — | ||
| Q1 23 | 0.06× | — | ||
| Q1 22 | — | — |
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 | $31.8M | — |
| 自由现金流经营现金流 - 资本支出 | $31.6M | — |
| 自由现金流率自由现金流/营收 | 38.0% | — |
| 资本支出强度资本支出/营收 | 0.3% | — |
| 现金转化率经营现金流/净利润 | 1.27× | — |
| 过去12个月自由现金流最近4个季度 | $129.5M | — |
8季度趋势，按日历期对齐
经营现金流DDIRERE
| Q3 24 | $31.8M | — | ||
| Q2 24 | $34.4M | — | ||
| Q1 24 | $34.9M | — | ||
| Q3 23 | $28.7M | — | ||
| Q2 23 | $-56.8M | — | ||
| Q1 23 | $19.2M | — | ||
| Q1 22 | $28.4M | — |
自由现金流DDIRERE
| Q3 24 | $31.6M | — | ||
| Q2 24 | $34.4M | — | ||
| Q1 24 | $34.9M | — | ||
| Q3 23 | $28.7M | — | ||
| Q2 23 | $-56.9M | — | ||
| Q1 23 | $19.2M | — | ||
| Q1 22 | $28.3M | — |
自由现金流率DDIRERE
| Q3 24 | 38.0% | — | ||
| Q2 24 | 39.0% | — | ||
| Q1 24 | 39.6% | — | ||
| Q3 23 | 39.3% | — | ||
| Q2 23 | -75.7% | — | ||
| Q1 23 | 24.7% | — | ||
| Q1 22 | 33.1% | — |
资本支出强度DDIRERE
| Q3 24 | 0.3% | — | ||
| Q2 24 | 0.0% | — | ||
| Q1 24 | 0.0% | — | ||
| Q3 23 | 0.1% | — | ||
| Q2 23 | 0.1% | — | ||
| Q1 23 | 0.1% | — | ||
| Q1 22 | 0.1% | — |
现金转化率DDIRERE
| Q3 24 | 1.27× | — | ||
| Q2 24 | 1.04× | — | ||
| Q1 24 | 1.15× | — | ||
| Q3 23 | 1.07× | — | ||
| Q2 23 | -2.33× | — | ||
| Q1 23 | 0.81× | — | ||
| Q1 22 | 1.53× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
