vs
多邻国（DUOL）与Ranger Energy Services, Inc.（RNGR）财务数据对比。点击上方公司名可切换其他公司
多邻国的季度营收约是Ranger Energy Services, Inc.的2.0倍（$282.9M vs $142.2M），多邻国净利率更高（14.8% vs 2.3%，领先12.6%），多邻国同比增速更快（35.0% vs -0.6%），多邻国自由现金流更多（$96.6M vs $17.1M），过去两年多邻国的营收复合增速更高（29.9% vs 1.9%）
多邻国是全球知名教育科技企业，提供覆盖40余种语言的免费及付费游戏化自适应学习课程，同时推出官方语言能力认证、数学学习、扫盲教育等服务，面向个人用户、教育机构及企业客户提供多元学习解决方案。
Ranger Energy Services是北美领先的陆上油田服务提供商，为上游油气运营商提供完井、修井、钻机作业及产能优化等全套解决方案，业务主要覆盖美国本土的页岩和致密资源开采作业区。
DUOL vs RNGR — 直观对比
营收规模更大
DUOL
是对方的2.0倍
$142.2M
营收增速更快
DUOL
高出35.6%
-0.6%
净利率更高
DUOL
高出12.6%
2.3%
自由现金流更多
DUOL
多$79.5M
$17.1M
两年增速更快
DUOL
近两年复合增速
1.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $282.9M | $142.2M |
| 净利润 | $42.0M | $3.2M |
| 毛利率 | 72.8% | — |
| 营业利润率 | 15.4% | 2.3% |
| 净利率 | 14.8% | 2.3% |
| 营收同比 | 35.0% | -0.6% |
| 净利润同比 | 201.7% | -44.8% |
| 每股收益（稀释后） | $0.99 | $0.14 |
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DUOLRNGR
| Q4 25 | $282.9M | $142.2M | ||
| Q3 25 | $271.7M | $128.9M | ||
| Q2 25 | $252.3M | $140.6M | ||
| Q1 25 | $230.7M | $135.2M | ||
| Q4 24 | $209.6M | $143.1M | ||
| Q3 24 | $192.6M | $153.0M | ||
| Q2 24 | $178.3M | $138.1M | ||
| Q1 24 | $167.6M | $136.9M |
净利润DUOLRNGR
| Q4 25 | $42.0M | $3.2M | ||
| Q3 25 | $292.2M | $1.2M | ||
| Q2 25 | $44.8M | $7.3M | ||
| Q1 25 | $35.1M | $600.0K | ||
| Q4 24 | $13.9M | $5.8M | ||
| Q3 24 | $23.4M | $8.7M | ||
| Q2 24 | $24.4M | $4.7M | ||
| Q1 24 | $27.0M | $-800.0K |
毛利率DUOLRNGR
| Q4 25 | 72.8% | — | ||
| Q3 25 | 72.5% | — | ||
| Q2 25 | 72.4% | — | ||
| Q1 25 | 71.1% | — | ||
| Q4 24 | 71.9% | — | ||
| Q3 24 | 72.9% | — | ||
| Q2 24 | 73.4% | — | ||
| Q1 24 | 73.0% | — |
营业利润率DUOLRNGR
| Q4 25 | 15.4% | 2.3% | ||
| Q3 25 | 12.9% | 2.0% | ||
| Q2 25 | 13.2% | 6.1% | ||
| Q1 25 | 10.2% | 0.7% | ||
| Q4 24 | 6.6% | 6.2% | ||
| Q3 24 | 7.0% | 8.4% | ||
| Q2 24 | 10.5% | 5.3% | ||
| Q1 24 | 9.8% | -0.4% |
净利率DUOLRNGR
| Q4 25 | 14.8% | 2.3% | ||
| Q3 25 | 107.5% | 0.9% | ||
| Q2 25 | 17.8% | 5.2% | ||
| Q1 25 | 15.2% | 0.4% | ||
| Q4 24 | 6.6% | 4.1% | ||
| Q3 24 | 12.1% | 5.7% | ||
| Q2 24 | 13.7% | 3.4% | ||
| Q1 24 | 16.1% | -0.6% |
每股收益（稀释后）DUOLRNGR
| Q4 25 | $0.99 | $0.14 | ||
| Q3 25 | $5.95 | $0.05 | ||
| Q2 25 | $0.91 | $0.32 | ||
| Q1 25 | $0.72 | $0.03 | ||
| Q4 24 | $0.31 | $0.24 | ||
| Q3 24 | $0.49 | $0.39 | ||
| Q2 24 | $0.51 | $0.21 | ||
| Q1 24 | $0.57 | $-0.03 |
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 | $1.0B | $10.3M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $1.3B | $300.1M |
| 总资产 | $2.0B | $419.3M |
| 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DUOLRNGR
| Q4 25 | $1.0B | $10.3M | ||
| Q3 25 | $1.0B | $45.2M | ||
| Q2 25 | $976.2M | $48.9M | ||
| Q1 25 | $884.0M | $40.3M | ||
| Q4 24 | $785.8M | $40.9M | ||
| Q3 24 | $854.4M | $14.8M | ||
| Q2 24 | $888.2M | $8.7M | ||
| Q1 24 | $829.7M | $11.1M |
总债务DUOLRNGR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $0 | ||
| Q3 24 | — | $0 | ||
| Q2 24 | — | $0 | ||
| Q1 24 | — | $0 |
股东权益DUOLRNGR
| Q4 25 | $1.3B | $300.1M | ||
| Q3 25 | $1.3B | $270.0M | ||
| Q2 25 | $977.0M | $276.9M | ||
| Q1 25 | $893.8M | $272.6M | ||
| Q4 24 | $824.5M | $273.8M | ||
| Q3 24 | $822.5M | $267.6M | ||
| Q2 24 | $766.9M | $260.5M | ||
| Q1 24 | $711.1M | $261.7M |
总资产DUOLRNGR
| Q4 25 | $2.0B | $419.3M | ||
| Q3 25 | $1.9B | $372.8M | ||
| Q2 25 | $1.5B | $381.7M | ||
| Q1 25 | $1.4B | $376.5M | ||
| Q4 24 | $1.3B | $381.6M | ||
| Q3 24 | $1.2B | $373.9M | ||
| Q2 24 | $1.1B | $359.6M | ||
| Q1 24 | $1.1B | $355.5M |
负债/权益比DUOLRNGR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.00× | ||
| Q3 24 | — | 0.00× | ||
| Q2 24 | — | 0.00× | ||
| Q1 24 | — | 0.00× |
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 | $107.3M | $24.1M |
| 自由现金流经营现金流 - 资本支出 | $96.6M | $17.1M |
| 自由现金流率自由现金流/营收 | 34.1% | 12.0% |
| 资本支出强度资本支出/营收 | 3.8% | 4.9% |
| 现金转化率经营现金流/净利润 | 2.56× | 7.53× |
| 过去12个月自由现金流最近4个季度 | $369.7M | $42.9M |
8季度趋势，按日历期对齐
经营现金流DUOLRNGR
| Q4 25 | $107.3M | $24.1M | ||
| Q3 25 | $84.2M | $13.6M | ||
| Q2 25 | $90.7M | $20.7M | ||
| Q1 25 | $105.6M | $10.6M | ||
| Q4 24 | $83.3M | $32.7M | ||
| Q3 24 | $56.3M | $17.7M | ||
| Q2 24 | $62.4M | $22.1M | ||
| Q1 24 | $83.5M | $12.0M |
自由现金流DUOLRNGR
| Q4 25 | $96.6M | $17.1M | ||
| Q3 25 | $79.4M | $8.0M | ||
| Q2 25 | $89.5M | $14.4M | ||
| Q1 25 | $104.3M | $3.4M | ||
| Q4 24 | $81.4M | $27.3M | ||
| Q3 24 | $53.1M | $10.8M | ||
| Q2 24 | $56.8M | $6.8M | ||
| Q1 24 | $82.1M | $5.5M |
自由现金流率DUOLRNGR
| Q4 25 | 34.1% | 12.0% | ||
| Q3 25 | 29.2% | 6.2% | ||
| Q2 25 | 35.5% | 10.2% | ||
| Q1 25 | 45.2% | 2.5% | ||
| Q4 24 | 38.8% | 19.1% | ||
| Q3 24 | 27.6% | 7.1% | ||
| Q2 24 | 31.9% | 4.9% | ||
| Q1 24 | 49.0% | 4.0% |
资本支出强度DUOLRNGR
| Q4 25 | 3.8% | 4.9% | ||
| Q3 25 | 1.8% | 4.3% | ||
| Q2 25 | 0.5% | 4.5% | ||
| Q1 25 | 0.6% | 5.3% | ||
| Q4 24 | 0.9% | 3.8% | ||
| Q3 24 | 1.7% | 4.5% | ||
| Q2 24 | 3.1% | 11.1% | ||
| Q1 24 | 0.8% | 4.7% |
现金转化率DUOLRNGR
| Q4 25 | 2.56× | 7.53× | ||
| Q3 25 | 0.29× | 11.33× | ||
| Q2 25 | 2.02× | 2.84× | ||
| Q1 25 | 3.01× | 17.67× | ||
| Q4 24 | 5.99× | 5.64× | ||
| Q3 24 | 2.41× | 2.03× | ||
| Q2 24 | 2.56× | 4.70× | ||
| Q1 24 | 3.10× | — |
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
DUOL
| License And Service | $242.3M | 86% |
| Advertising | $20.2M | 7% |
| English Test | $10.3M | 4% |
| Other | $10.1M | 4% |
RNGR
| High Specification Rigs | $92.3M | 65% |
| Processing Solutions And Ancillary Services | $37.5M | 26% |
| Wireline Services | $12.4M | 9% |
