vs
Dominari Holdings Inc.（DOMH）与SI-BONE, Inc.（SIBN）财务数据对比。点击上方公司名可切换其他公司
SI-BONE, Inc.的季度营收约是Dominari Holdings Inc.的1.9倍（$56.3M vs $30.1M），SI-BONE, Inc.净利率更高（-2.9% vs -438.1%，领先435.2%），Dominari Holdings Inc.同比增速更快（220.4% vs 15.0%），过去两年Dominari Holdings Inc.的营收复合增速更高（369.1% vs 22.0%）
Bone Clones公司位于加利福尼亚州查茨沃思，主要生产、分销及销售人类与动物骨骼的解剖学复制品，产品供应给博物馆、高校、医学院及其他各类教育机构使用，是骨骼教学展示标本领域的专业供应商。
DOMH vs SIBN — 直观对比
营收规模更大
SIBN
是对方的1.9倍
$30.1M
营收增速更快
DOMH
高出205.4%
15.0%
净利率更高
SIBN
高出435.2%
-438.1%
两年增速更快
DOMH
近两年复合增速
22.0%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $30.1M | $56.3M |
| 净利润 | $-131.8M | $-1.6M |
| 毛利率 | — | 79.0% |
| 营业利润率 | -8.9% | -4.4% |
| 净利率 | -438.1% | -2.9% |
| 营收同比 | 220.4% | 15.0% |
| 净利润同比 | -12426.2% | 63.4% |
| 每股收益（稀释后） | $-6.94 | $-0.04 |
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DOMHSIBN
| Q4 25 | $30.1M | $56.3M | ||
| Q3 25 | $50.8M | $48.7M | ||
| Q2 25 | $34.1M | $48.6M | ||
| Q1 25 | $8.1M | $47.3M | ||
| Q4 24 | $9.4M | $49.0M | ||
| Q3 24 | $4.0M | $40.3M | ||
| Q2 24 | $6.2M | $40.0M | ||
| Q1 24 | $1.4M | $37.9M |
净利润DOMHSIBN
| Q4 25 | $-131.8M | $-1.6M | ||
| Q3 25 | $125.2M | $-4.6M | ||
| Q2 25 | $16.6M | $-6.2M | ||
| Q1 25 | $-32.5M | $-6.5M | ||
| Q4 24 | $1.1M | $-4.5M | ||
| Q3 24 | $-4.2M | $-6.6M | ||
| Q2 24 | $-6.1M | $-8.9M | ||
| Q1 24 | $-5.4M | $-10.9M |
毛利率DOMHSIBN
| Q4 25 | — | 79.0% | ||
| Q3 25 | — | 79.8% | ||
| Q2 25 | — | 79.8% | ||
| Q1 25 | — | 79.7% | ||
| Q4 24 | — | 79.1% | ||
| Q3 24 | — | 79.1% | ||
| Q2 24 | — | 79.0% | ||
| Q1 24 | — | 78.9% |
营业利润率DOMHSIBN
| Q4 25 | -8.9% | -4.4% | ||
| Q3 25 | -3.1% | -11.1% | ||
| Q2 25 | -57.0% | -14.4% | ||
| Q1 25 | -394.6% | -15.8% | ||
| Q4 24 | 0.4% | -11.2% | ||
| Q3 24 | -79.1% | -18.9% | ||
| Q2 24 | -44.3% | -25.2% | ||
| Q1 24 | -205.2% | -31.8% |
净利率DOMHSIBN
| Q4 25 | -438.1% | -2.9% | ||
| Q3 25 | 246.4% | -9.4% | ||
| Q2 25 | 48.7% | -12.7% | ||
| Q1 25 | -400.5% | -13.8% | ||
| Q4 24 | 11.4% | -9.2% | ||
| Q3 24 | -104.2% | -16.3% | ||
| Q2 24 | -99.1% | -22.4% | ||
| Q1 24 | -398.0% | -28.8% |
每股收益（稀释后）DOMHSIBN
| Q4 25 | $-6.94 | $-0.04 | ||
| Q3 25 | $7.27 | $-0.11 | ||
| Q2 25 | $1.12 | $-0.14 | ||
| Q1 25 | $-3.02 | $-0.15 | ||
| Q4 24 | $0.21 | $-0.10 | ||
| Q3 24 | $-0.67 | $-0.16 | ||
| Q2 24 | $-1.01 | $-0.22 | ||
| Q1 24 | $-0.91 | $-0.27 |
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 | $42.2M |
| 总债务越低越好 | — | $35.6M |
| 股东权益账面价值 | $69.4M | $177.5M |
| 总资产 | $112.9M | $238.6M |
| 负债/权益比越低杠杆越低 | — | 0.20× |
8季度趋势，按日历期对齐
现金及短期投资DOMHSIBN
| Q4 25 | $80.5M | $42.2M | ||
| Q3 25 | $176.2M | $26.5M | ||
| Q2 25 | $28.2M | $34.1M | ||
| Q1 25 | $18.9M | $41.2M | ||
| Q4 24 | $8.2M | $34.9M | ||
| Q3 24 | $7.2M | $30.2M | ||
| Q2 24 | $12.1M | $25.6M | ||
| Q1 24 | $7.1M | $32.0M |
总债务DOMHSIBN
| Q4 25 | — | $35.6M | ||
| Q3 25 | — | $35.5M | ||
| Q2 25 | — | $35.5M | ||
| Q1 25 | — | $35.5M | ||
| Q4 24 | — | $35.5M | ||
| Q3 24 | — | $36.2M | ||
| Q2 24 | — | $36.1M | ||
| Q1 24 | — | $36.1M |
股东权益DOMHSIBN
| Q4 25 | $69.4M | $177.5M | ||
| Q3 25 | $210.2M | $172.1M | ||
| Q2 25 | $88.6M | $170.3M | ||
| Q1 25 | $42.4M | $167.3M | ||
| Q4 24 | $39.9M | $167.0M | ||
| Q3 24 | $38.3M | $165.0M | ||
| Q2 24 | $42.4M | $164.7M | ||
| Q1 24 | $47.7M | $165.5M |
总资产DOMHSIBN
| Q4 25 | $112.9M | $238.6M | ||
| Q3 25 | $223.4M | $234.3M | ||
| Q2 25 | $109.3M | $230.9M | ||
| Q1 25 | $52.3M | $227.3M | ||
| Q4 24 | $47.1M | $230.4M | ||
| Q3 24 | $43.4M | $227.0M | ||
| Q2 24 | $49.1M | $223.8M | ||
| Q1 24 | $52.2M | $223.7M |
负债/权益比DOMHSIBN
| Q4 25 | — | 0.20× | ||
| Q3 25 | — | 0.21× | ||
| Q2 25 | — | 0.21× | ||
| Q1 25 | — | 0.21× | ||
| Q4 24 | — | 0.21× | ||
| Q3 24 | — | 0.22× | ||
| Q2 24 | — | 0.22× | ||
| Q1 24 | — | 0.22× |
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 | $1.7M |
| 自由现金流经营现金流 - 资本支出 | — | $440.0K |
| 自由现金流率自由现金流/营收 | — | 0.8% |
| 资本支出强度资本支出/营收 | — | 2.3% |
| 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 | — | $-9.1M |
8季度趋势，按日历期对齐
经营现金流DOMHSIBN
| Q4 25 | $22.7M | $1.7M | ||
| Q3 25 | $-4.9M | $2.3M | ||
| Q2 25 | $-353.0K | $173.0K | ||
| Q1 25 | $1.2M | $-4.9M | ||
| Q4 24 | $-16.7M | $1.2M | ||
| Q3 24 | $-4.7M | $302.0K | ||
| Q2 24 | $1.4M | $-6.3M | ||
| Q1 24 | $-8.6M | $-7.6M |
自由现金流DOMHSIBN
| Q4 25 | — | $440.0K | ||
| Q3 25 | — | $-620.0K | ||
| Q2 25 | — | $-1.9M | ||
| Q1 25 | — | $-7.0M | ||
| Q4 24 | — | $-1.1M | ||
| Q3 24 | — | $-2.7M | ||
| Q2 24 | — | $-9.4M | ||
| Q1 24 | — | $-9.7M |
自由现金流率DOMHSIBN
| Q4 25 | — | 0.8% | ||
| Q3 25 | — | -1.3% | ||
| Q2 25 | — | -4.0% | ||
| Q1 25 | — | -14.8% | ||
| Q4 24 | — | -2.2% | ||
| Q3 24 | — | -6.8% | ||
| Q2 24 | — | -23.6% | ||
| Q1 24 | — | -25.5% |
资本支出强度DOMHSIBN
| Q4 25 | — | 2.3% | ||
| Q3 25 | — | 6.1% | ||
| Q2 25 | — | 4.3% | ||
| Q1 25 | — | 4.4% | ||
| Q4 24 | — | 4.6% | ||
| Q3 24 | — | 7.5% | ||
| Q2 24 | — | 7.8% | ||
| Q1 24 | — | 5.5% |
现金转化率DOMHSIBN
| 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% |
SIBN
| US | $53.5M | 95% |
| Non Us | $2.9M | 5% |
