vs
Eventbrite, Inc.（EB）与NOODLES & Co（NDLS）财务数据对比。点击上方公司名可切换其他公司
NOODLES & Co的季度营收约是Eventbrite, Inc.的1.7倍（$122.1M vs $73.5M），NOODLES & Co净利率更高（-7.5% vs -11.1%，领先3.6%），Eventbrite, Inc.同比增速更快（-3.9% vs -4.1%），NOODLES & Co自由现金流更多（$-2.8M vs $-60.9M），过去两年NOODLES & Co的营收复合增速更高（-1.2% vs -7.7%）
Eventbrite是源自美国的线下活动服务平台，为用户提供活动浏览、创建与推广服务，支持主办方免费在平台发布不限规模、不限数量的各类活动，是全球范围内活跃度较高的活动交易与推广平台。
Noodles & Company是源自美国的休闲快餐连锁品牌，主打融合多国风味及美式特色的面条菜品，同时也供应汤品和沙拉。品牌由亚伦·肯尼迪创立于1995年，总部位于科罗拉多州布鲁姆菲尔德，截至2022年年中，品牌已在美国31个州开出了458家门店。
EB vs NDLS — 直观对比
营收规模更大
NDLS
是对方的1.7倍
$73.5M
营收增速更快
EB
高出0.3%
-4.1%
净利率更高
NDLS
高出3.6%
-11.1%
自由现金流更多
NDLS
多$58.0M
$-60.9M
两年增速更快
NDLS
近两年复合增速
-7.7%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $73.5M | $122.1M |
| 净利润 | $-8.2M | $-9.2M |
| 毛利率 | 68.1% | — |
| 营业利润率 | -12.4% | -5.2% |
| 净利率 | -11.1% | -7.5% |
| 营收同比 | -3.9% | -4.1% |
| 净利润同比 | 2.5% | 32.8% |
| 每股收益（稀释后） | $-0.08 | $-0.20 |
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EBNDLS
| Q4 25 | $73.5M | — | ||
| Q3 25 | $71.7M | $122.1M | ||
| Q2 25 | $72.8M | $123.8M | ||
| Q1 25 | $73.8M | — | ||
| Q4 24 | $76.5M | $122.8M | ||
| Q3 24 | $77.8M | $127.4M | ||
| Q2 24 | $84.6M | $121.4M | ||
| Q1 24 | $86.3M | $124.3M |
净利润EBNDLS
| Q4 25 | $-8.2M | — | ||
| Q3 25 | $6.4M | $-9.2M | ||
| Q2 25 | $-2.1M | $-9.1M | ||
| Q1 25 | $-6.6M | — | ||
| Q4 24 | $-8.4M | $-6.8M | ||
| Q3 24 | $-3.8M | $-13.6M | ||
| Q2 24 | $1.1M | $-6.1M | ||
| Q1 24 | $-4.5M | $-6.1M |
毛利率EBNDLS
| Q4 25 | 68.1% | — | ||
| Q3 25 | 67.9% | — | ||
| Q2 25 | 67.5% | — | ||
| Q1 25 | 66.9% | — | ||
| Q4 24 | 68.2% | — | ||
| Q3 24 | 68.5% | — | ||
| Q2 24 | 70.9% | — | ||
| Q1 24 | 71.0% | — |
营业利润率EBNDLS
| Q4 25 | -12.4% | — | ||
| Q3 25 | -1.3% | -5.2% | ||
| Q2 25 | -8.7% | -5.2% | ||
| Q1 25 | -13.2% | — | ||
| Q4 24 | -10.2% | -3.9% | ||
| Q3 24 | -11.5% | -9.0% | ||
| Q2 24 | -7.6% | -3.4% | ||
| Q1 24 | -8.8% | -3.7% |
净利率EBNDLS
| Q4 25 | -11.1% | — | ||
| Q3 25 | 8.9% | -7.5% | ||
| Q2 25 | -2.9% | -7.3% | ||
| Q1 25 | -9.0% | — | ||
| Q4 24 | -11.0% | -5.5% | ||
| Q3 24 | -4.8% | -10.7% | ||
| Q2 24 | 1.3% | -5.1% | ||
| Q1 24 | -5.2% | -4.9% |
每股收益（稀释后）EBNDLS
| Q4 25 | $-0.08 | — | ||
| Q3 25 | $0.06 | $-0.20 | ||
| Q2 25 | $-0.02 | $-0.20 | ||
| Q1 25 | $-0.07 | — | ||
| Q4 24 | $-0.09 | $-0.15 | ||
| Q3 24 | $-0.04 | $-0.30 | ||
| Q2 24 | $0.01 | $-0.14 | ||
| Q1 24 | $-0.05 | $-1.64 |
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 | $299.9M | $4.7M |
| 总债务越低越好 | $144.4M | — |
| 股东权益账面价值 | $179.1M | $-38.9M |
| 总资产 | $647.2M | $280.6M |
| 负债/权益比越低杠杆越低 | 0.81× | — |
8季度趋势，按日历期对齐
现金及短期投资EBNDLS
| Q4 25 | $299.9M | — | ||
| Q3 25 | — | $4.7M | ||
| Q2 25 | — | $1.4M | ||
| Q1 25 | — | — | ||
| Q4 24 | $441.5M | $3.3M | ||
| Q3 24 | $24.7M | $1.8M | ||
| Q2 24 | $56.7M | $1.3M | ||
| Q1 24 | $113.7M | $3.0M |
总债务EBNDLS
| Q4 25 | $144.4M | — | ||
| Q3 25 | $174.9M | — | ||
| Q2 25 | $241.3M | — | ||
| Q1 25 | $241.0M | — | ||
| Q4 24 | $240.7M | — | ||
| Q3 24 | $240.4M | — | ||
| Q2 24 | $358.7M | — | ||
| Q1 24 | $358.2M | — |
股东权益EBNDLS
| Q4 25 | $179.1M | — | ||
| Q3 25 | $189.1M | $-38.9M | ||
| Q2 25 | $177.2M | $-13.9M | ||
| Q1 25 | $173.3M | — | ||
| Q4 24 | $170.2M | $3.7M | ||
| Q3 24 | $179.8M | $9.6M | ||
| Q2 24 | $176.2M | $21.9M | ||
| Q1 24 | $184.1M | $27.2M |
总资产EBNDLS
| Q4 25 | $647.2M | — | ||
| Q3 25 | $744.6M | $280.6M | ||
| Q2 25 | $784.1M | $319.4M | ||
| Q1 25 | $812.3M | — | ||
| Q4 24 | $752.3M | $340.5M | ||
| Q3 24 | $817.4M | $346.3M | ||
| Q2 24 | $894.5M | $360.4M | ||
| Q1 24 | $952.2M | $368.1M |
负债/权益比EBNDLS
| Q4 25 | 0.81× | — | ||
| Q3 25 | 0.92× | — | ||
| Q2 25 | 1.36× | — | ||
| Q1 25 | 1.39× | — | ||
| Q4 24 | 1.41× | — | ||
| Q3 24 | 1.34× | — | ||
| Q2 24 | 2.04× | — | ||
| Q1 24 | 1.95× | — |
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 | $-60.8M | $4.3M |
| 自由现金流经营现金流 - 资本支出 | $-60.9M | $-2.8M |
| 自由现金流率自由现金流/营收 | -82.8% | -2.3% |
| 资本支出强度资本支出/营收 | 0.0% | 5.8% |
| 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 | $17.6M | $-7.5M |
8季度趋势，按日历期对齐
经营现金流EBNDLS
| Q4 25 | $-60.8M | — | ||
| Q3 25 | $36.7M | $4.3M | ||
| Q2 25 | $-17.5M | $4.0M | ||
| Q1 25 | $59.4M | — | ||
| Q4 24 | $-45.3M | $5.8M | ||
| Q3 24 | $44.6M | $4.7M | ||
| Q2 24 | $-32.3M | $7.0M | ||
| Q1 24 | $68.6M | $164.0K |
自由现金流EBNDLS
| Q4 25 | $-60.9M | — | ||
| Q3 25 | $36.6M | $-2.8M | ||
| Q2 25 | $-17.5M | $1.1M | ||
| Q1 25 | $59.4M | — | ||
| Q4 24 | $-45.3M | $-1.3M | ||
| Q3 24 | $44.4M | $-4.5M | ||
| Q2 24 | $-32.4M | $-1.6M | ||
| Q1 24 | $68.2M | $-15.2M |
自由现金流率EBNDLS
| Q4 25 | -82.8% | — | ||
| Q3 25 | 51.1% | -2.3% | ||
| Q2 25 | -24.1% | 0.9% | ||
| Q1 25 | 80.4% | — | ||
| Q4 24 | -59.2% | -1.1% | ||
| Q3 24 | 57.1% | -3.5% | ||
| Q2 24 | -38.3% | -1.4% | ||
| Q1 24 | 79.1% | -12.2% |
资本支出强度EBNDLS
| Q4 25 | 0.0% | — | ||
| Q3 25 | 0.0% | 5.8% | ||
| Q2 25 | 0.0% | 2.4% | ||
| Q1 25 | 0.1% | — | ||
| Q4 24 | 0.0% | 5.8% | ||
| Q3 24 | 0.2% | 7.2% | ||
| Q2 24 | 0.1% | 7.1% | ||
| Q1 24 | 0.4% | 12.3% |
现金转化率EBNDLS
| Q4 25 | — | — | ||
| Q3 25 | 5.76× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | -30.37× | — | ||
| 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
EB
| US | $52.0M | 71% |
| Other | $21.6M | 29% |
NDLS
| Food And Beverage | $119.6M | 98% |
| Franchise | $2.5M | 2% |
