vs
Dominari Holdings Inc.（DOMH）与GRAIL, Inc.（GRAL）财务数据对比。点击上方公司名可切换其他公司
GRAIL, Inc.的季度营收约是Dominari Holdings Inc.的1.4倍（$43.6M vs $30.1M），GRAIL, Inc.净利率更高（-227.5% vs -438.1%，领先210.6%），Dominari Holdings Inc.同比增速更快（220.4% vs 14.0%），过去两年Dominari Holdings Inc.的营收复合增速更高（369.1% vs 27.7%）
GRAIL是2015年成立的美国生物技术企业，总部位于加利福尼亚州门洛帕克，核心业务是研发面向无症状人群的癌症早期筛查检测产品。该公司最初是基因测序企业Illumina旗下的初创子公司，2021年被Illumina全资收购。
DOMH vs GRAL — 直观对比
营收规模更大
GRAL
是对方的1.4倍
$30.1M
营收增速更快
DOMH
高出206.4%
14.0%
净利率更高
GRAL
高出210.6%
-438.1%
两年增速更快
DOMH
近两年复合增速
27.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $30.1M | $43.6M |
| 净利润 | $-131.8M | $-99.2M |
| 毛利率 | — | — |
| 营业利润率 | -8.9% | -285.4% |
| 净利率 | -438.1% | -227.5% |
| 营收同比 | 220.4% | 14.0% |
| 净利润同比 | -12426.2% | -2.2% |
| 每股收益（稀释后） | $-6.94 | $-2.37 |
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DOMHGRAL
| Q4 25 | $30.1M | $43.6M | ||
| Q3 25 | $50.8M | $36.2M | ||
| Q2 25 | $34.1M | $35.5M | ||
| Q1 25 | $8.1M | $31.8M | ||
| Q4 24 | $9.4M | $38.3M | ||
| Q3 24 | $4.0M | $28.7M | ||
| Q2 24 | $6.2M | $32.0M | ||
| Q1 24 | $1.4M | $26.7M |
净利润DOMHGRAL
| Q4 25 | $-131.8M | $-99.2M | ||
| Q3 25 | $125.2M | $-89.0M | ||
| Q2 25 | $16.6M | $-114.0M | ||
| Q1 25 | $-32.5M | $-106.2M | ||
| Q4 24 | $1.1M | $-97.1M | ||
| Q3 24 | $-4.2M | $-125.7M | ||
| Q2 24 | $-6.1M | $-1.6B | ||
| Q1 24 | $-5.4M | $-218.9M |
营业利润率DOMHGRAL
| Q4 25 | -8.9% | -285.4% | ||
| Q3 25 | -3.1% | -346.2% | ||
| Q2 25 | -57.0% | -446.9% | ||
| Q1 25 | -394.6% | -482.5% | ||
| Q4 24 | 0.4% | -358.0% | ||
| Q3 24 | -79.1% | -640.5% | ||
| Q2 24 | -44.3% | -5133.8% | ||
| Q1 24 | -205.2% | -851.1% |
净利率DOMHGRAL
| Q4 25 | -438.1% | -227.5% | ||
| Q3 25 | 246.4% | -245.8% | ||
| Q2 25 | 48.7% | -320.7% | ||
| Q1 25 | -400.5% | -333.6% | ||
| Q4 24 | 11.4% | -253.8% | ||
| Q3 24 | -104.2% | -438.7% | ||
| Q2 24 | -99.1% | -4958.8% | ||
| Q1 24 | -398.0% | -819.3% |
每股收益（稀释后）DOMHGRAL
| Q4 25 | $-6.94 | $-2.37 | ||
| Q3 25 | $7.27 | $-2.46 | ||
| Q2 25 | $1.12 | $-3.18 | ||
| Q1 25 | $-3.02 | $-3.10 | ||
| Q4 24 | $0.21 | $-1.49 | ||
| Q3 24 | $-0.67 | $-3.94 | ||
| Q2 24 | $-1.01 | $-51.06 | ||
| Q1 24 | $-0.91 | $-7.05 |
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 | $80.5M | $249.7M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $69.4M | $2.6B |
| 总资产 | $112.9M | $2.9B |
| 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DOMHGRAL
| Q4 25 | $80.5M | $249.7M | ||
| Q3 25 | $176.2M | $126.9M | ||
| Q2 25 | $28.2M | $127.4M | ||
| Q1 25 | $18.9M | $133.9M | ||
| Q4 24 | $8.2M | $214.2M | ||
| Q3 24 | $7.2M | $853.6M | ||
| Q2 24 | $12.1M | $958.8M | ||
| Q1 24 | $7.1M | $199.7M |
股东权益DOMHGRAL
| Q4 25 | $69.4M | $2.6B | ||
| Q3 25 | $210.2M | $2.2B | ||
| Q2 25 | $88.6M | $2.3B | ||
| Q1 25 | $42.4M | $2.4B | ||
| Q4 24 | $39.9M | $2.5B | ||
| Q3 24 | $38.3M | $2.6B | ||
| Q2 24 | $42.4M | $2.7B | ||
| Q1 24 | $47.7M | — |
总资产DOMHGRAL
| Q4 25 | $112.9M | $2.9B | ||
| Q3 25 | $223.4M | $2.6B | ||
| Q2 25 | $109.3M | $2.7B | ||
| Q1 25 | $52.3M | $2.8B | ||
| Q4 24 | $47.1M | $3.0B | ||
| Q3 24 | $43.4M | $3.1B | ||
| Q2 24 | $49.1M | $3.3B | ||
| Q1 24 | $52.2M | — |
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 | $22.7M | $-63.8M |
| 自由现金流经营现金流 - 资本支出 | — | $-63.9M |
| 自由现金流率自由现金流/营收 | — | -146.5% |
| 资本支出强度资本支出/营收 | — | 0.2% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $-299.9M |
8季度趋势，按日历期对齐
经营现金流DOMHGRAL
| Q4 25 | $22.7M | $-63.8M | ||
| Q3 25 | $-4.9M | $-63.2M | ||
| Q2 25 | $-353.0K | $-77.0M | ||
| Q1 25 | $1.2M | $-95.0M | ||
| Q4 24 | $-16.7M | — | ||
| Q3 24 | $-4.7M | $-104.6M | ||
| Q2 24 | $1.4M | $-171.8M | ||
| Q1 24 | $-8.6M | $-207.3M |
自由现金流DOMHGRAL
| Q4 25 | — | $-63.9M | ||
| Q3 25 | — | $-63.6M | ||
| Q2 25 | — | $-77.3M | ||
| Q1 25 | — | $-95.1M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $-105.6M | ||
| Q2 24 | — | $-173.2M | ||
| Q1 24 | — | $-209.8M |
自由现金流率DOMHGRAL
| Q4 25 | — | -146.5% | ||
| Q3 25 | — | -175.8% | ||
| Q2 25 | — | -217.6% | ||
| Q1 25 | — | -298.6% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | -368.4% | ||
| Q2 24 | — | -541.7% | ||
| Q1 24 | — | -785.3% |
资本支出强度DOMHGRAL
| Q4 25 | — | 0.2% | ||
| Q3 25 | — | 1.1% | ||
| Q2 25 | — | 1.0% | ||
| Q1 25 | — | 0.2% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 3.4% | ||
| Q2 24 | — | 4.3% | ||
| Q1 24 | — | 9.5% |
现金转化率DOMHGRAL
| Q4 25 | — | — | ||
| Q3 25 | -0.04× | — | ||
| Q2 25 | -0.02× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | -15.65× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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
DOMH
| Chief Operating Decision Maker | $30.1M | 100% |
| Commissions | $458.0K | 2% |
GRAL
| Screening Revenue | $42.3M | 97% |
| Developmental Services Revenue | $1.3M | 3% |
