vs
DoubleDown Interactive Co., Ltd.（DDI）与REGIS CORP（RGS）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REGIS CORP的1.5倍（$83.0M vs $57.1M），DoubleDown Interactive Co., Ltd.净利率更高（30.2% vs 0.8%，领先29.4%），REGIS CORP同比增速更快（22.3% vs 13.7%），DoubleDown Interactive Co., Ltd.自由现金流更多（$31.6M vs $891.0K）
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。
瑞吉斯公司是一家美国美发沙龙运营商，总部位于明尼苏达州明尼阿波利斯市。截至2021年8月，该集团旗下拥有5563家加盟沙龙以及276家直营门店，是北美地区规模领先的美发沙龙连锁经营企业。
DDI vs RGS — 直观对比
营收规模更大
DDI
是对方的1.5倍
$57.1M
营收增速更快
RGS
高出8.6%
13.7%
净利率更高
DDI
高出29.4%
0.8%
自由现金流更多
DDI
多$30.7M
$891.0K
损益表 — Q3 FY2024 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $83.0M | $57.1M |
| 净利润 | $25.0M | $456.0K |
| 毛利率 | 70.1% | — |
| 营业利润率 | 42.5% | 10.8% |
| 净利率 | 30.2% | 0.8% |
| 营收同比 | 13.7% | 22.3% |
| 净利润同比 | -7.0% | -94.0% |
| 每股收益（稀释后） | $10.11 | $0.16 |
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DDIRGS
| Q4 25 | — | $57.1M | ||
| Q3 25 | — | $59.0M | ||
| Q2 25 | — | $60.4M | ||
| Q1 25 | — | $57.0M | ||
| Q4 24 | — | $46.7M | ||
| Q3 24 | $83.0M | $46.1M | ||
| Q2 24 | $88.2M | $49.4M | ||
| Q1 24 | $88.1M | $49.2M |
净利润DDIRGS
| Q4 25 | — | $456.0K | ||
| Q3 25 | — | $1.4M | ||
| Q2 25 | — | $116.5M | ||
| Q1 25 | — | $250.0K | ||
| Q4 24 | — | $7.6M | ||
| Q3 24 | $25.0M | $-853.0K | ||
| Q2 24 | $33.2M | $91.2M | ||
| Q1 24 | $30.3M | $-2.3M |
毛利率DDIRGS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 70.1% | — | ||
| Q2 24 | 69.6% | — | ||
| Q1 24 | 68.9% | — |
营业利润率DDIRGS
| Q4 25 | — | 10.8% | ||
| Q3 25 | — | 10.0% | ||
| Q2 25 | — | 12.1% | ||
| Q1 25 | — | 8.8% | ||
| Q4 24 | — | 11.8% | ||
| Q3 24 | 42.5% | 4.6% | ||
| Q2 24 | 41.0% | — | ||
| Q1 24 | 35.2% | 8.3% |
净利率DDIRGS
| Q4 25 | — | 0.8% | ||
| Q3 25 | — | 2.3% | ||
| Q2 25 | — | 192.9% | ||
| Q1 25 | — | 0.4% | ||
| Q4 24 | — | 16.4% | ||
| Q3 24 | 30.2% | -1.9% | ||
| Q2 24 | 37.6% | 184.7% | ||
| Q1 24 | 34.4% | -4.7% |
每股收益（稀释后）DDIRGS
| Q4 25 | — | $0.16 | ||
| Q3 25 | — | $0.49 | ||
| Q2 25 | — | $43.67 | ||
| Q1 25 | — | $0.08 | ||
| Q4 24 | — | $2.71 | ||
| Q3 24 | $10.11 | $-0.36 | ||
| Q2 24 | $13.39 | $38.40 | ||
| Q1 24 | $12.23 | $-1.00 |
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 | $18.4M |
| 总债务越低越好 | $37.9M | $113.3M |
| 股东权益账面价值 | $815.5M | $188.7M |
| 总资产 | $879.8M | $588.3M |
| 负债/权益比越低杠杆越低 | 0.05× | 0.60× |
8季度趋势，按日历期对齐
现金及短期投资DDIRGS
| Q4 25 | — | $18.4M | ||
| Q3 25 | — | $16.6M | ||
| Q2 25 | — | $17.0M | ||
| Q1 25 | — | $13.3M | ||
| Q4 24 | — | $10.2M | ||
| Q3 24 | $372.7M | $6.3M | ||
| Q2 24 | $339.2M | $10.1M | ||
| Q1 24 | $309.5M | $5.9M |
总债务DDIRGS
| Q4 25 | — | $113.3M | ||
| Q3 25 | — | $111.3M | ||
| Q2 25 | — | $110.8M | ||
| Q1 25 | — | $112.0M | ||
| Q4 24 | — | $111.5M | ||
| Q3 24 | $37.9M | $95.2M | ||
| Q2 24 | $36.0M | $99.5M | ||
| Q1 24 | $37.1M | $179.7M |
股东权益DDIRGS
| Q4 25 | — | $188.7M | ||
| Q3 25 | — | $187.6M | ||
| Q2 25 | — | $185.6M | ||
| Q1 25 | — | $68.6M | ||
| Q4 24 | — | $66.7M | ||
| Q3 24 | $815.5M | $56.4M | ||
| Q2 24 | $786.2M | $56.8M | ||
| Q1 24 | $755.2M | $-35.8M |
总资产DDIRGS
| Q4 25 | — | $588.3M | ||
| Q3 25 | — | $592.1M | ||
| Q2 25 | — | $599.0M | ||
| Q1 25 | — | $511.2M | ||
| Q4 24 | — | $530.1M | ||
| Q3 24 | $879.8M | $508.9M | ||
| Q2 24 | $852.6M | $530.5M | ||
| Q1 24 | $831.0M | $543.7M |
负债/权益比DDIRGS
| Q4 25 | — | 0.60× | ||
| Q3 25 | — | 0.59× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 1.63× | ||
| Q4 24 | — | 1.67× | ||
| Q3 24 | 0.05× | 1.69× | ||
| Q2 24 | 0.05× | 1.75× | ||
| Q1 24 | 0.05× | — |
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 | $1.7M |
| 自由现金流经营现金流 - 资本支出 | $31.6M | $891.0K |
| 自由现金流率自由现金流/营收 | 38.0% | 1.6% |
| 资本支出强度资本支出/营收 | 0.3% | 1.4% |
| 现金转化率经营现金流/净利润 | 1.27× | 3.65× |
| 过去12个月自由现金流最近4个季度 | $129.5M | $14.9M |
8季度趋势，按日历期对齐
经营现金流DDIRGS
| Q4 25 | — | $1.7M | ||
| Q3 25 | — | $2.3M | ||
| Q2 25 | — | $6.8M | ||
| Q1 25 | — | $6.2M | ||
| Q4 24 | — | $2.1M | ||
| Q3 24 | $31.8M | $-1.3M | ||
| Q2 24 | $34.4M | $5.1M | ||
| Q1 24 | $34.9M | $-277.0K |
自由现金流DDIRGS
| Q4 25 | — | $891.0K | ||
| Q3 25 | — | $1.9M | ||
| Q2 25 | — | $6.2M | ||
| Q1 25 | — | $5.9M | ||
| Q4 24 | — | $1.7M | ||
| Q3 24 | $31.6M | $-1.4M | ||
| Q2 24 | $34.4M | $5.1M | ||
| Q1 24 | $34.9M | $-326.0K |
自由现金流率DDIRGS
| Q4 25 | — | 1.6% | ||
| Q3 25 | — | 3.2% | ||
| Q2 25 | — | 10.3% | ||
| Q1 25 | — | 10.3% | ||
| Q4 24 | — | 3.6% | ||
| Q3 24 | 38.0% | -3.0% | ||
| Q2 24 | 39.0% | 10.3% | ||
| Q1 24 | 39.6% | -0.7% |
资本支出强度DDIRGS
| Q4 25 | — | 1.4% | ||
| Q3 25 | — | 0.7% | ||
| Q2 25 | — | 0.9% | ||
| Q1 25 | — | 0.6% | ||
| Q4 24 | — | 0.9% | ||
| Q3 24 | 0.3% | 0.0% | ||
| Q2 24 | 0.0% | 0.0% | ||
| Q1 24 | 0.0% | 0.1% |
现金转化率DDIRGS
| Q4 25 | — | 3.65× | ||
| Q3 25 | — | 1.68× | ||
| Q2 25 | — | 0.06× | ||
| Q1 25 | — | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | 1.27× | — | ||
| Q2 24 | 1.04× | 0.06× | ||
| Q1 24 | 1.15× | — |
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
DDI
暂无分部数据
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
