vs
Dominari Holdings Inc.（DOMH）与i3 Verticals, Inc.（IIIV）财务数据对比。点击上方公司名可切换其他公司
i3 Verticals, Inc.的季度营收约是Dominari Holdings Inc.的1.8倍（$52.7M vs $30.1M），i3 Verticals, Inc.净利率更高（0.9% vs -438.1%，领先439.0%），Dominari Holdings Inc.同比增速更快（220.4% vs -14.6%），过去两年Dominari Holdings Inc.的营收复合增速更高（369.1% vs -4.7%）
Prusa i3是捷克Prusa Research公司生产的熔融沉积成型3D打印机系列，以Original Prusa i3为注册商标推出，同时也是RepRap项目的组成部分。2016年该系列就被评为全球使用率最高的3D打印机，最早由Josef Průša在2012年完成设计，2015年正式推出商用套件版本，目前最新型号同时提供散件套件和原厂组装版本，具备性价比高、易操作的优势。
DOMH vs IIIV — 直观对比
营收规模更大
IIIV
是对方的1.8倍
$30.1M
营收增速更快
DOMH
高出235.0%
-14.6%
净利率更高
IIIV
高出439.0%
-438.1%
两年增速更快
DOMH
近两年复合增速
-4.7%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $30.1M | $52.7M |
| 净利润 | $-131.8M | $484.0K |
| 毛利率 | — | — |
| 营业利润率 | -8.9% | 3.1% |
| 净利率 | -438.1% | 0.9% |
| 营收同比 | 220.4% | -14.6% |
| 净利润同比 | -12426.2% | -76.5% |
| 每股收益（稀释后） | $-6.94 | $0.02 |
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DOMHIIIV
| Q4 25 | $30.1M | $52.7M | ||
| Q3 25 | $50.8M | $46.0M | ||
| Q2 25 | $34.1M | $51.9M | ||
| Q1 25 | $8.1M | $63.1M | ||
| Q4 24 | $9.4M | $52.2M | ||
| Q3 24 | $4.0M | $32.0M | ||
| Q2 24 | $6.2M | $46.2M | ||
| Q1 24 | $1.4M | $58.0M |
净利润DOMHIIIV
| Q4 25 | $-131.8M | $484.0K | ||
| Q3 25 | $125.2M | $3.1M | ||
| Q2 25 | $16.6M | $12.9M | ||
| Q1 25 | $-32.5M | $-154.0K | ||
| Q4 24 | $1.1M | $2.1M | ||
| Q3 24 | $-4.2M | $117.9M | ||
| Q2 24 | $-6.1M | $-7.5M | ||
| Q1 24 | $-5.4M | $1.9M |
营业利润率DOMHIIIV
| Q4 25 | -8.9% | 3.1% | ||
| Q3 25 | -3.1% | 3.2% | ||
| Q2 25 | -57.0% | -9.3% | ||
| Q1 25 | -394.6% | 8.0% | ||
| Q4 24 | 0.4% | 3.9% | ||
| Q3 24 | -79.1% | 10.6% | ||
| Q2 24 | -44.3% | -2.8% | ||
| Q1 24 | -205.2% | 3.4% |
净利率DOMHIIIV
| Q4 25 | -438.1% | 0.9% | ||
| Q3 25 | 246.4% | 6.7% | ||
| Q2 25 | 48.7% | 24.8% | ||
| Q1 25 | -400.5% | -0.2% | ||
| Q4 24 | 11.4% | 3.9% | ||
| Q3 24 | -104.2% | 368.2% | ||
| Q2 24 | -99.1% | -16.3% | ||
| Q1 24 | -398.0% | 3.2% |
每股收益（稀释后）DOMHIIIV
| Q4 25 | $-6.94 | $0.02 | ||
| Q3 25 | $7.27 | $0.14 | ||
| Q2 25 | $1.12 | $0.50 | ||
| Q1 25 | $-3.02 | $0.00 | ||
| Q4 24 | $0.21 | $0.08 | ||
| Q3 24 | $-0.67 | $4.93 | ||
| Q2 24 | $-1.01 | $-0.32 | ||
| Q1 24 | $-0.91 | $0.08 |
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 | $37.5M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $69.4M | $358.5M |
| 总资产 | $112.9M | $595.9M |
| 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DOMHIIIV
| Q4 25 | $80.5M | $37.5M | ||
| Q3 25 | $176.2M | $66.7M | ||
| Q2 25 | $28.2M | $55.5M | ||
| Q1 25 | $18.9M | $7.7M | ||
| Q4 24 | $8.2M | $85.6M | ||
| Q3 24 | $7.2M | $86.5M | ||
| Q2 24 | $12.1M | $9.7M | ||
| Q1 24 | $7.1M | $3.1M |
总债务DOMHIIIV
| Q4 25 | — | — | ||
| Q3 25 | — | $0 | ||
| Q2 25 | — | $0 | ||
| Q1 25 | — | $12.0M | ||
| Q4 24 | — | $26.2M | ||
| Q3 24 | — | $26.2M | ||
| Q2 24 | — | $374.1M | ||
| Q1 24 | — | $369.6M |
股东权益DOMHIIIV
| Q4 25 | $69.4M | $358.5M | ||
| Q3 25 | $210.2M | $389.6M | ||
| Q2 25 | $88.6M | $383.3M | ||
| Q1 25 | $42.4M | $385.2M | ||
| Q4 24 | $39.9M | $375.0M | ||
| Q3 24 | $38.3M | $379.7M | ||
| Q2 24 | $42.4M | $249.7M | ||
| Q1 24 | $47.7M | $249.3M |
总资产DOMHIIIV
| Q4 25 | $112.9M | $595.9M | ||
| Q3 25 | $223.4M | $638.4M | ||
| Q2 25 | $109.3M | $623.3M | ||
| Q1 25 | $52.3M | $646.4M | ||
| Q4 24 | $47.1M | $726.2M | ||
| Q3 24 | $43.4M | $730.7M | ||
| Q2 24 | $49.1M | $861.7M | ||
| Q1 24 | $52.2M | $625.8M |
负债/权益比DOMHIIIV
| Q4 25 | — | — | ||
| Q3 25 | — | 0.00× | ||
| Q2 25 | — | 0.00× | ||
| Q1 25 | — | 0.03× | ||
| Q4 24 | — | 0.07× | ||
| Q3 24 | — | 0.07× | ||
| Q2 24 | — | 1.50× | ||
| Q1 24 | — | 1.48× |
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 | $14.1M |
| 自由现金流经营现金流 - 资本支出 | — | $13.8M |
| 自由现金流率自由现金流/营收 | — | 26.2% |
| 资本支出强度资本支出/营收 | — | 0.6% |
| 现金转化率经营现金流/净利润 | — | 29.18× |
| 过去12个月自由现金流最近4个季度 | — | $6.5M |
8季度趋势，按日历期对齐
经营现金流DOMHIIIV
| Q4 25 | $22.7M | $14.1M | ||
| Q3 25 | $-4.9M | $14.0M | ||
| Q2 25 | $-353.0K | $7.4M | ||
| Q1 25 | $1.2M | $-27.1M | ||
| Q4 24 | $-16.7M | $11.5M | ||
| Q3 24 | $-4.7M | $15.1M | ||
| Q2 24 | $1.4M | $8.1M | ||
| Q1 24 | $-8.6M | $10.7M |
自由现金流DOMHIIIV
| Q4 25 | — | $13.8M | ||
| Q3 25 | — | $13.5M | ||
| Q2 25 | — | $6.8M | ||
| Q1 25 | — | $-27.6M | ||
| Q4 24 | — | $11.0M | ||
| Q3 24 | — | $14.6M | ||
| Q2 24 | — | $7.2M | ||
| Q1 24 | — | $9.9M |
自由现金流率DOMHIIIV
| Q4 25 | — | 26.2% | ||
| Q3 25 | — | 29.5% | ||
| Q2 25 | — | 13.1% | ||
| Q1 25 | — | -43.8% | ||
| Q4 24 | — | 21.1% | ||
| Q3 24 | — | 45.6% | ||
| Q2 24 | — | 15.6% | ||
| Q1 24 | — | 17.1% |
资本支出强度DOMHIIIV
| Q4 25 | — | 0.6% | ||
| Q3 25 | — | 0.9% | ||
| Q2 25 | — | 1.0% | ||
| Q1 25 | — | 0.8% | ||
| Q4 24 | — | 0.9% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | 1.9% | ||
| Q1 24 | — | 1.4% |
现金转化率DOMHIIIV
| Q4 25 | — | 29.18× | ||
| Q3 25 | -0.04× | 4.52× | ||
| Q2 25 | -0.02× | 0.57× | ||
| Q1 25 | — | — | ||
| Q4 24 | -15.65× | 5.59× | ||
| Q3 24 | — | 0.13× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 5.72× |
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% |
IIIV
| License And Service | $35.7M | 68% |
| Proprietary Payments Revenue | $14.5M | 27% |
| Other Revenue | $2.5M | 5% |
