vs
Dominari Holdings Inc.（DOMH）与Mediaco Holding Inc.（MDIA）财务数据对比。点击上方公司名可切换其他公司
Mediaco Holding Inc.的季度营收约是Dominari Holdings Inc.的1.3倍（$38.7M vs $30.1M），Mediaco Holding Inc.净利率更高（-83.6% vs -438.1%，领先354.5%），Dominari Holdings Inc.同比增速更快（220.4% vs 17.9%），过去两年Dominari Holdings Inc.的营收复合增速更高（369.1% vs 140.1%）
MediaCo控股公司是一家美国传媒企业，总部设于加利福尼亚州伯班克与纽约市，由私募股权公司HPS投资合伙公司与Standard General控股。该集团主要服务非裔美国及西班牙语裔社群，在多个顶级多元文化市场拥有电视台和广播电台，是Estrella TV电视网的母公司。
DOMH vs MDIA — 直观对比
营收规模更大
MDIA
是对方的1.3倍
$30.1M
营收增速更快
DOMH
高出202.5%
17.9%
净利率更高
MDIA
高出354.5%
-438.1%
两年增速更快
DOMH
近两年复合增速
140.1%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $30.1M | $38.7M |
| 净利润 | $-131.8M | $-32.3M |
| 毛利率 | — | — |
| 营业利润率 | -8.9% | -16.0% |
| 净利率 | -438.1% | -83.6% |
| 营收同比 | 220.4% | 17.9% |
| 净利润同比 | -12426.2% | -661.9% |
| 每股收益（稀释后） | $-6.94 | $-0.39 |
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DOMHMDIA
| Q4 25 | $30.1M | $38.7M | ||
| Q3 25 | $50.8M | $35.4M | ||
| Q2 25 | $34.1M | $31.2M | ||
| Q1 25 | $8.1M | $28.0M | ||
| Q4 24 | $9.4M | $32.8M | ||
| Q3 24 | $4.0M | $29.9M | ||
| Q2 24 | $6.2M | $26.2M | ||
| Q1 24 | $1.4M | $6.7M |
净利润DOMHMDIA
| Q4 25 | $-131.8M | $-32.3M | ||
| Q3 25 | $125.2M | $-17.9M | ||
| Q2 25 | $16.6M | $-7.4M | ||
| Q1 25 | $-32.5M | $-8.6M | ||
| Q4 24 | $1.1M | $-4.2M | ||
| Q3 24 | $-4.2M | $54.9M | ||
| Q2 24 | $-6.1M | $-48.3M | ||
| Q1 24 | $-5.4M | $-3.7M |
营业利润率DOMHMDIA
| Q4 25 | -8.9% | -16.0% | ||
| Q3 25 | -3.1% | -20.0% | ||
| Q2 25 | -57.0% | -21.7% | ||
| Q1 25 | -394.6% | -16.7% | ||
| Q4 24 | 0.4% | -13.8% | ||
| Q3 24 | -79.1% | -23.0% | ||
| Q2 24 | -44.3% | -50.9% | ||
| Q1 24 | -205.2% | -51.7% |
净利率DOMHMDIA
| Q4 25 | -438.1% | -83.6% | ||
| Q3 25 | 246.4% | -50.5% | ||
| Q2 25 | 48.7% | -23.7% | ||
| Q1 25 | -400.5% | -30.7% | ||
| Q4 24 | 11.4% | -12.9% | ||
| Q3 24 | -104.2% | 184.0% | ||
| Q2 24 | -99.1% | -184.4% | ||
| Q1 24 | -398.0% | -54.8% |
每股收益（稀释后）DOMHMDIA
| Q4 25 | $-6.94 | $-0.39 | ||
| Q3 25 | $7.27 | $-0.22 | ||
| Q2 25 | $1.12 | $-0.11 | ||
| Q1 25 | $-3.02 | $-0.12 | ||
| Q4 24 | $0.21 | $0.19 | ||
| Q3 24 | $-0.67 | $0.66 | ||
| Q2 24 | $-1.01 | $-0.75 | ||
| Q1 24 | $-0.91 | $-0.18 |
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 | $5.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $69.4M | $46.3M |
| 总资产 | $112.9M | $291.1M |
| 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DOMHMDIA
| Q4 25 | $80.5M | $5.1M | ||
| Q3 25 | $176.2M | $6.2M | ||
| Q2 25 | $28.2M | $2.9M | ||
| Q1 25 | $18.9M | $6.3M | ||
| Q4 24 | $8.2M | $4.4M | ||
| Q3 24 | $7.2M | $7.7M | ||
| Q2 24 | $12.1M | $9.9M | ||
| Q1 24 | $7.1M | $4.0M |
股东权益DOMHMDIA
| Q4 25 | $69.4M | $46.3M | ||
| Q3 25 | $210.2M | $86.7M | ||
| Q2 25 | $88.6M | $97.3M | ||
| Q1 25 | $42.4M | $85.5M | ||
| Q4 24 | $39.9M | $62.1M | ||
| Q3 24 | $38.3M | $67.9M | ||
| Q2 24 | $42.4M | $13.7M | ||
| Q1 24 | $47.7M | $33.3M |
总资产DOMHMDIA
| Q4 25 | $112.9M | $291.1M | ||
| Q3 25 | $223.4M | $319.4M | ||
| Q2 25 | $109.3M | $315.1M | ||
| Q1 25 | $52.3M | $317.7M | ||
| Q4 24 | $47.1M | $325.5M | ||
| Q3 24 | $43.4M | $338.4M | ||
| Q2 24 | $49.1M | $338.6M | ||
| Q1 24 | $52.2M | $325.5M |
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 | $32.0K |
| 自由现金流经营现金流 - 资本支出 | — | $-460.0K |
| 自由现金流率自由现金流/营收 | — | -1.2% |
| 资本支出强度资本支出/营收 | — | 1.3% |
| 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 | — | $1.2M |
8季度趋势，按日历期对齐
经营现金流DOMHMDIA
| Q4 25 | $22.7M | $32.0K | ||
| Q3 25 | $-4.9M | $2.8M | ||
| Q2 25 | $-353.0K | $-3.0M | ||
| Q1 25 | $1.2M | $2.1M | ||
| Q4 24 | $-16.7M | $10.9M | ||
| Q3 24 | $-4.7M | $-6.0M | ||
| Q2 24 | $1.4M | $-25.1M | ||
| Q1 24 | $-8.6M | $412.0K |
自由现金流DOMHMDIA
| Q4 25 | — | $-460.0K | ||
| Q3 25 | — | $2.8M | ||
| Q2 25 | — | $-3.2M | ||
| Q1 25 | — | $2.0M | ||
| Q4 24 | — | $10.5M | ||
| Q3 24 | — | $-6.6M | ||
| Q2 24 | — | $-25.2M | ||
| Q1 24 | — | $386.0K |
自由现金流率DOMHMDIA
| Q4 25 | — | -1.2% | ||
| Q3 25 | — | 8.0% | ||
| Q2 25 | — | -10.2% | ||
| Q1 25 | — | 7.1% | ||
| Q4 24 | — | 31.9% | ||
| Q3 24 | — | -22.2% | ||
| Q2 24 | — | -96.1% | ||
| Q1 24 | — | 5.8% |
资本支出强度DOMHMDIA
| Q4 25 | — | 1.3% | ||
| Q3 25 | — | 0.0% | ||
| Q2 25 | — | 0.7% | ||
| Q1 25 | — | 0.2% | ||
| Q4 24 | — | 1.2% | ||
| Q3 24 | — | 2.1% | ||
| Q2 24 | — | 0.3% | ||
| Q1 24 | — | 0.4% |
现金转化率DOMHMDIA
| Q4 25 | — | — | ||
| Q3 25 | -0.04× | — | ||
| Q2 25 | -0.02× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | -15.65× | — | ||
| Q3 24 | — | -0.11× | ||
| 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% |
MDIA
| Video Segment | $26.4M | 68% |
| Advertising | $10.0M | 26% |
| Other | $1.7M | 4% |
| Service Other | $536.0K | 1% |
