vs
DENNY'S Corp（DENN）与GDEV Inc.（GDEV）财务数据对比。点击上方公司名可切换其他公司
GDEV Inc.的季度营收约是DENNY'S Corp的1.1倍（$119.9M vs $113.2M），GDEV Inc.净利率更高（13.9% vs 0.6%，领先13.3%），GDEV Inc.同比增速更快（13.3% vs 1.3%）
丹尼氏是源自美国的堂食美式连锁餐吧品牌，目前在全球多个国家和地区开展业务，仅在美国、加拿大、墨西哥、波多黎各等地就运营着超过1400家门店，主打轻松随性的美式正餐用餐体验。
GDEV Inc.是一家游戏娱乐控股公司，在纳斯达克上市，总部位于塞浦路斯利马索尔。该公司前身为2014年成立的游戏公司Nexters，2023年6月改组为控股集团，是欧洲前五的独立移动游戏企业，旗下拥有Nexters Studio、Cubic Games、Royal Ark、Game Gears、Light Hour Games等工作室，分支机构分布在塞浦路斯、亚美尼亚、哈萨克斯坦等地。
DENN vs GDEV — 直观对比
营收规模更大
GDEV
是对方的1.1倍
$113.2M
营收增速更快
GDEV
高出12.0%
1.3%
净利率更高
GDEV
高出13.3%
0.6%
损益表 — Q3 FY2025 vs Q2 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $113.2M | $119.9M |
| 净利润 | $632.0K | $16.6M |
| 毛利率 | — | — |
| 营业利润率 | 9.2% | 15.5% |
| 净利率 | 0.6% | 13.9% |
| 营收同比 | 1.3% | 13.3% |
| 净利润同比 | -90.3% | 13.0% |
| 每股收益（稀释后） | $0.01 | $0.90 |
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DENNGDEV
| Q3 25 | $113.2M | — | ||
| Q2 25 | $117.7M | $119.9M | ||
| Q1 25 | $111.6M | — | ||
| Q4 24 | $114.7M | — | ||
| Q3 24 | $111.8M | — | ||
| Q2 24 | $115.9M | $105.8M | ||
| Q1 24 | $110.0M | — | ||
| Q4 23 | $115.4M | — |
净利润DENNGDEV
| Q3 25 | $632.0K | — | ||
| Q2 25 | $2.5M | $16.6M | ||
| Q1 25 | $326.0K | — | ||
| Q4 24 | $6.8M | — | ||
| Q3 24 | $6.5M | — | ||
| Q2 24 | $3.6M | $14.7M | ||
| Q1 24 | $4.7M | — | ||
| Q4 23 | $2.9M | — |
营业利润率DENNGDEV
| Q3 25 | 9.2% | — | ||
| Q2 25 | 7.3% | 15.5% | ||
| Q1 25 | 4.7% | — | ||
| Q4 24 | 12.6% | — | ||
| Q3 24 | 10.5% | — | ||
| Q2 24 | 7.9% | 14.4% | ||
| Q1 24 | 9.1% | — | ||
| Q4 23 | 6.7% | — |
净利率DENNGDEV
| Q3 25 | 0.6% | — | ||
| Q2 25 | 2.1% | 13.9% | ||
| Q1 25 | 0.3% | — | ||
| Q4 24 | 5.9% | — | ||
| Q3 24 | 5.8% | — | ||
| Q2 24 | 3.1% | 13.9% | ||
| Q1 24 | 4.3% | — | ||
| Q4 23 | 2.5% | — |
每股收益（稀释后）DENNGDEV
| Q3 25 | $0.01 | — | ||
| Q2 25 | $0.05 | $0.90 | ||
| Q1 25 | $0.01 | — | ||
| Q4 24 | $0.13 | — | ||
| Q3 24 | $0.12 | — | ||
| Q2 24 | $0.07 | $0.81 | ||
| Q1 24 | $0.09 | — | ||
| Q4 23 | $0.05 | — |
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 | — | $41.6M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $-32.7M | $-129.4M |
| 总资产 | $502.9M | $210.2M |
| 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DENNGDEV
| Q3 25 | — | — | ||
| Q2 25 | — | $41.6M | ||
| Q1 25 | $1.1M | — | ||
| Q4 24 | $100.0K | — | ||
| Q3 24 | $2.9M | — | ||
| Q2 24 | $2.8M | $50.8M | ||
| Q1 24 | $2.8M | — | ||
| Q4 23 | $100.0K | — |
总债务DENNGDEV
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $270.6M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | $264.6M | — |
股东权益DENNGDEV
| Q3 25 | $-32.7M | — | ||
| Q2 25 | $-34.6M | $-129.4M | ||
| Q1 25 | $-36.4M | — | ||
| Q4 24 | $-34.0M | — | ||
| Q3 24 | $-54.5M | — | ||
| Q2 24 | $-53.2M | $-118.7M | ||
| Q1 24 | $-55.7M | — | ||
| Q4 23 | $-62.7M | — |
总资产DENNGDEV
| Q3 25 | $502.9M | — | ||
| Q2 25 | $491.1M | $210.2M | ||
| Q1 25 | $488.1M | — | ||
| Q4 24 | $496.3M | — | ||
| Q3 24 | $461.6M | — | ||
| Q2 24 | $459.9M | $282.8M | ||
| Q1 24 | $460.4M | — | ||
| Q4 23 | $464.8M | — |
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 | $16.0M | — |
| 自由现金流经营现金流 - 资本支出 | $16.0M | — |
| 自由现金流率自由现金流/营收 | 14.1% | — |
| 资本支出强度资本支出/营收 | 0.0% | — |
| 现金转化率经营现金流/净利润 | 25.28× | — |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流DENNGDEV
| Q3 25 | $16.0M | — | ||
| Q2 25 | $9.4M | — | ||
| Q1 25 | $5.0M | — | ||
| Q4 24 | $8.5M | — | ||
| Q3 24 | $6.6M | — | ||
| Q2 24 | $14.2M | — | ||
| Q1 24 | $215.0K | — | ||
| Q4 23 | $21.4M | — |
自由现金流DENNGDEV
| Q3 25 | $16.0M | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
自由现金流率DENNGDEV
| Q3 25 | 14.1% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
资本支出强度DENNGDEV
| Q3 25 | 0.0% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.0% | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
现金转化率DENNGDEV
| Q3 25 | 25.28× | — | ||
| Q2 25 | 3.79× | — | ||
| Q1 25 | 15.38× | — | ||
| Q4 24 | 1.26× | — | ||
| Q3 24 | 1.01× | — | ||
| Q2 24 | 3.97× | — | ||
| Q1 24 | 0.05× | — | ||
| Q4 23 | 7.36× | — |
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
DENN
| Franchisor Owned Outlet | $57.4M | 51% |
| Royalty | $27.7M | 25% |
| Advertising | $18.6M | 16% |
| Occupancy | $7.7M | 7% |
| Initial And Other Fees | $1.7M | 1% |
GDEV
暂无分部数据
