vs
DESTINATION XL GROUP, INC.（DXLG）与REPLIGEN CORP（RGEN）财务数据对比。点击上方公司名可切换其他公司
REPLIGEN CORP的季度营收约是DESTINATION XL GROUP, INC.的1.9倍（$197.9M vs $101.9M），REPLIGEN CORP净利率更高（6.7% vs -4.0%，领先10.8%），REPLIGEN CORP同比增速更快（13.6% vs -5.2%），REPLIGEN CORP自由现金流更多（$17.6M vs $-6.0M），过去两年REPLIGEN CORP的营收复合增速更高（14.4% vs -13.8%）
Destination XL Group是北美大型男装零售商，主打大码与加肥加大男士服饰，旗下拥有DXL、Casual Male XL两大品牌，在美国全境开设了290家直营门店与 outlet 门店，同时通过dxl.com官网及移动客户端服务美国、加拿大、英国、大中华区等全球多地客户，总部位于美国马萨诸塞州坎顿。
Repligen是一家全球生命科学企业，专注于创新生物工艺技术与系统的研发及商业化，助力提升生物药生产效率。公司1981年成立，总部位于美国马萨诸塞州沃尔瑟姆，于纳斯达克挂牌上市，股票代码RGEN，截至2025年全球员工超1900人，主要服务生物制药领域客户。
DXLG vs RGEN — 直观对比
营收规模更大
RGEN
是对方的1.9倍
$101.9M
营收增速更快
RGEN
高出18.9%
-5.2%
净利率更高
RGEN
高出10.8%
-4.0%
自由现金流更多
RGEN
多$23.5M
$-6.0M
两年增速更快
RGEN
近两年复合增速
-13.8%
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $101.9M | $197.9M |
| 净利润 | $-4.1M | $13.3M |
| 毛利率 | 42.7% | 52.5% |
| 营业利润率 | -5.6% | 9.0% |
| 净利率 | -4.0% | 6.7% |
| 营收同比 | -5.2% | 13.6% |
| 净利润同比 | -128.3% | 143.9% |
| 每股收益（稀释后） | $-0.08 | $0.24 |
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DXLGRGEN
| Q4 25 | $101.9M | $197.9M | ||
| Q3 25 | $115.5M | $188.8M | ||
| Q2 25 | $105.5M | $182.4M | ||
| Q1 25 | $119.2M | $169.2M | ||
| Q4 24 | $107.5M | $174.1M | ||
| Q3 24 | $124.8M | $154.9M | ||
| Q2 24 | $115.5M | $154.1M | ||
| Q1 24 | $137.1M | $151.3M |
净利润DXLGRGEN
| Q4 25 | $-4.1M | $13.3M | ||
| Q3 25 | $-265.0K | $14.9M | ||
| Q2 25 | $-1.9M | $14.9M | ||
| Q1 25 | $-1.3M | $5.8M | ||
| Q4 24 | $-1.8M | $-30.3M | ||
| Q3 24 | $2.4M | $-654.0K | ||
| Q2 24 | $3.8M | $3.3M | ||
| Q1 24 | $5.2M | $2.1M |
毛利率DXLGRGEN
| Q4 25 | 42.7% | 52.5% | ||
| Q3 25 | 45.2% | 53.2% | ||
| Q2 25 | 45.1% | 50.0% | ||
| Q1 25 | 44.4% | 53.6% | ||
| Q4 24 | 45.1% | 26.1% | ||
| Q3 24 | 48.2% | 50.0% | ||
| Q2 24 | 48.2% | 49.8% | ||
| Q1 24 | 47.0% | 49.5% |
营业利润率DXLGRGEN
| Q4 25 | -5.6% | 9.0% | ||
| Q3 25 | 0.6% | 8.9% | ||
| Q2 25 | -3.3% | 7.6% | ||
| Q1 25 | -1.5% | 3.9% | ||
| Q4 24 | -2.4% | -17.7% | ||
| Q3 24 | 2.5% | -5.1% | ||
| Q2 24 | 4.2% | 1.0% | ||
| Q1 24 | 5.9% | 1.3% |
净利率DXLGRGEN
| Q4 25 | -4.0% | 6.7% | ||
| Q3 25 | -0.2% | 7.9% | ||
| Q2 25 | -1.8% | 8.2% | ||
| Q1 25 | -1.1% | 3.4% | ||
| Q4 24 | -1.7% | -17.4% | ||
| Q3 24 | 1.9% | -0.4% | ||
| Q2 24 | 3.3% | 2.2% | ||
| Q1 24 | 3.8% | 1.4% |
每股收益（稀释后）DXLGRGEN
| Q4 25 | $-0.08 | $0.24 | ||
| Q3 25 | $0.00 | $0.26 | ||
| Q2 25 | $-0.04 | $0.26 | ||
| Q1 25 | $-0.02 | $0.10 | ||
| Q4 24 | $-0.03 | $-0.55 | ||
| Q3 24 | $0.04 | $-0.01 | ||
| Q2 24 | $0.06 | $0.06 | ||
| Q1 24 | $0.08 | $0.04 |
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 | $27.0M | $767.6M |
| 总债务越低越好 | — | $542.2M |
| 股东权益账面价值 | $137.2M | $2.1B |
| 总资产 | $401.5M | $2.9B |
| 负债/权益比越低杠杆越低 | — | 0.26× |
8季度趋势，按日历期对齐
现金及短期投资DXLGRGEN
| Q4 25 | $27.0M | $767.6M | ||
| Q3 25 | $33.5M | $748.7M | ||
| Q2 25 | $29.1M | $708.9M | ||
| Q1 25 | $48.4M | $697.2M | ||
| Q4 24 | $43.0M | $757.4M | ||
| Q3 24 | $63.2M | $784.0M | ||
| Q2 24 | $53.2M | $809.1M | ||
| Q1 24 | $60.0M | $780.6M |
总债务DXLGRGEN
| Q4 25 | — | $542.2M | ||
| Q3 25 | — | $537.9M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $525.6M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益DXLGRGEN
| Q4 25 | $137.2M | $2.1B | ||
| Q3 25 | $140.9M | $2.1B | ||
| Q2 25 | $140.7M | $2.1B | ||
| Q1 25 | $141.2M | $2.0B | ||
| Q4 24 | $145.5M | $2.0B | ||
| Q3 24 | $157.0M | $2.0B | ||
| Q2 24 | $153.6M | $2.0B | ||
| Q1 24 | $149.0M | $2.0B |
总资产DXLGRGEN
| Q4 25 | $401.5M | $2.9B | ||
| Q3 25 | $408.8M | $2.9B | ||
| Q2 25 | $380.1M | $2.9B | ||
| Q1 25 | $381.0M | $2.9B | ||
| Q4 24 | $381.3M | $2.8B | ||
| Q3 24 | $383.8M | $2.8B | ||
| Q2 24 | $376.6M | $2.9B | ||
| Q1 24 | $357.7M | $2.8B |
负债/权益比DXLGRGEN
| Q4 25 | — | 0.26× | ||
| Q3 25 | — | 0.26× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.27× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $-1.1M | $25.7M |
| 自由现金流经营现金流 - 资本支出 | $-6.0M | $17.6M |
| 自由现金流率自由现金流/营收 | -5.9% | 8.9% |
| 资本支出强度资本支出/营收 | 4.8% | 4.1% |
| 现金转化率经营现金流/净利润 | — | 1.93× |
| 过去12个月自由现金流最近4个季度 | $-11.4M | $93.9M |
8季度趋势，按日历期对齐
经营现金流DXLGRGEN
| Q4 25 | $-1.1M | $25.7M | ||
| Q3 25 | $9.9M | $48.1M | ||
| Q2 25 | $-12.0M | $28.6M | ||
| Q1 25 | $17.1M | $15.0M | ||
| Q4 24 | $-3.5M | $39.2M | ||
| Q3 24 | $17.1M | $49.3M | ||
| Q2 24 | $-1.1M | $42.2M | ||
| Q1 24 | $16.5M | $44.7M |
自由现金流DXLGRGEN
| Q4 25 | $-6.0M | $17.6M | ||
| Q3 25 | $4.6M | $43.4M | ||
| Q2 25 | $-18.8M | $21.5M | ||
| Q1 25 | $8.8M | $11.4M | ||
| Q4 24 | $-10.1M | $33.6M | ||
| Q3 24 | $10.2M | $42.3M | ||
| Q2 24 | $-7.0M | $37.4M | ||
| Q1 24 | $9.5M | $36.4M |
自由现金流率DXLGRGEN
| Q4 25 | -5.9% | 8.9% | ||
| Q3 25 | 3.9% | 23.0% | ||
| Q2 25 | -17.8% | 11.8% | ||
| Q1 25 | 7.4% | 6.8% | ||
| Q4 24 | -9.4% | 19.3% | ||
| Q3 24 | 8.2% | 27.3% | ||
| Q2 24 | -6.1% | 24.3% | ||
| Q1 24 | 6.9% | 24.0% |
资本支出强度DXLGRGEN
| Q4 25 | 4.8% | 4.1% | ||
| Q3 25 | 4.6% | 2.5% | ||
| Q2 25 | 6.4% | 3.9% | ||
| Q1 25 | 7.0% | 2.1% | ||
| Q4 24 | 6.2% | 3.2% | ||
| Q3 24 | 5.5% | 4.5% | ||
| Q2 24 | 5.1% | 3.1% | ||
| Q1 24 | 5.1% | 5.5% |
现金转化率DXLGRGEN
| Q4 25 | — | 1.93× | ||
| Q3 25 | — | 3.23× | ||
| Q2 25 | — | 1.92× | ||
| Q1 25 | — | 2.57× | ||
| Q4 24 | — | — | ||
| Q3 24 | 7.17× | — | ||
| Q2 24 | -0.30× | 12.70× | ||
| Q1 24 | 3.15× | 21.35× |
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
DXLG
| Sales Channel Through Intermediary | $74.5M | 73% |
| Sales Channel Directly To Consumer | $27.3M | 27% |
RGEN
暂无分部数据
