vs
e.l.f. Beauty, Inc.（ELF）与六旗（FUN）财务数据对比。点击上方公司名可切换其他公司
六旗的季度营收约是e.l.f. Beauty, Inc.的1.3倍（$650.1M vs $489.5M），e.l.f. Beauty, Inc.净利率更高（8.0% vs -14.2%，领先22.3%），e.l.f. Beauty, Inc.自由现金流更多（$52.8M vs $-109.3M）
e.l.f. Beauty是美国知名彩妆品牌，2004年创立，总部位于加利福尼亚州奥克兰。品牌产品线丰富，涵盖沐浴护肤产品、矿物彩妆、专业美妆工具、眼线笔、口红、腮红、睫毛膏等多个品类，产品销往全球18个国家，入驻Target、沃尔玛等主流零售渠道，过半营收来自品牌官网。
六旗娱乐是总部位于美国北卡罗来纳州夏洛特的游乐园运营企业，由雪松会与原六旗公司于2024年7月1日对等合并而成，是全球最大的区域性游乐园运营商。旗下共运营42个场地，包含27座游乐园、15座水上乐园，配套9处 onsite 度假物业。
ELF vs FUN — 直观对比
营收规模更大
FUN
是对方的1.3倍
$489.5M
净利率更高
ELF
高出22.3%
-14.2%
自由现金流更多
ELF
多$162.0M
$-109.3M
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $650.1M |
| 净利润 | $39.4M | $-92.4M |
| 毛利率 | 71.0% | 91.4% |
| 营业利润率 | 13.8% | -3.8% |
| 净利率 | 8.0% | -14.2% |
| 营收同比 | 37.8% | — |
| 净利润同比 | 128.1% | — |
| 每股收益（稀释后） | $0.65 | $-0.93 |
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ELFFUN
| Q4 25 | $489.5M | $650.1M | ||
| Q3 25 | $343.9M | $1.3B | ||
| Q2 25 | $353.7M | $930.4M | ||
| Q1 25 | — | $202.1M | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | — | $571.6M |
净利润ELFFUN
| Q4 25 | $39.4M | $-92.4M | ||
| Q3 25 | $3.0M | $-1.2B | ||
| Q2 25 | $33.3M | $-99.6M | ||
| Q1 25 | — | $-219.7M | ||
| Q3 24 | — | $111.0M | ||
| Q2 24 | — | $55.6M |
毛利率ELFFUN
| Q4 25 | 71.0% | 91.4% | ||
| Q3 25 | 69.4% | 91.6% | ||
| Q2 25 | 69.1% | 91.3% | ||
| Q1 25 | — | 89.3% | ||
| Q3 24 | — | 91.9% | ||
| Q2 24 | — | 90.7% |
营业利润率ELFFUN
| Q4 25 | 13.8% | -3.8% | ||
| Q3 25 | 2.2% | -83.7% | ||
| Q2 25 | 13.8% | 8.0% | ||
| Q1 25 | — | -158.9% | ||
| Q3 24 | — | 19.5% | ||
| Q2 24 | — | 21.6% |
净利率ELFFUN
| Q4 25 | 8.0% | -14.2% | ||
| Q3 25 | 0.9% | -90.1% | ||
| Q2 25 | 9.4% | -10.7% | ||
| Q1 25 | — | -108.7% | ||
| Q3 24 | — | 8.2% | ||
| Q2 24 | — | 9.7% |
每股收益（稀释后）ELFFUN
| Q4 25 | $0.65 | $-0.93 | ||
| Q3 25 | $0.05 | $-11.77 | ||
| Q2 25 | $0.58 | $-0.99 | ||
| Q1 25 | — | $-2.20 | ||
| Q3 24 | — | $1.10 | ||
| Q2 24 | — | — |
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 | $196.8M | $91.1M |
| 总债务越低越好 | $816.7M | $5.2B |
| 股东权益账面价值 | $1.2B | $549.8M |
| 总资产 | $2.3B | $7.8B |
| 负债/权益比越低杠杆越低 | 0.70× | 9.40× |
8季度趋势，按日历期对齐
现金及短期投资ELFFUN
| Q4 25 | $196.8M | $91.1M | ||
| Q3 25 | $194.4M | $70.7M | ||
| Q2 25 | $170.0M | $107.4M | ||
| Q1 25 | — | $61.5M | ||
| Q3 24 | — | $89.7M | ||
| Q2 24 | — | $52.9M |
总债务ELFFUN
| Q4 25 | $816.7M | $5.2B | ||
| Q3 25 | $831.6M | $5.0B | ||
| Q2 25 | $256.7M | $5.3B | ||
| Q1 25 | — | $5.0B | ||
| Q3 24 | — | $4.6B | ||
| Q2 24 | — | $2.3B |
股东权益ELFFUN
| Q4 25 | $1.2B | $549.8M | ||
| Q3 25 | $1.1B | $614.3M | ||
| Q2 25 | $804.9M | $1.8B | ||
| Q1 25 | — | $1.8B | ||
| Q3 24 | — | $2.3B | ||
| Q2 24 | — | — |
总资产ELFFUN
| Q4 25 | $2.3B | $7.8B | ||
| Q3 25 | $2.3B | $7.9B | ||
| Q2 25 | $1.3B | $9.5B | ||
| Q1 25 | — | $9.2B | ||
| Q3 24 | — | $9.4B | ||
| Q2 24 | — | $2.3B |
负债/权益比ELFFUN
| Q4 25 | 0.70× | 9.40× | ||
| Q3 25 | 0.73× | 8.16× | ||
| Q2 25 | 0.32× | 2.97× | ||
| Q1 25 | — | 2.75× | ||
| Q3 24 | — | 1.95× | ||
| Q2 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 | $59.4M | $-37.7M |
| 自由现金流经营现金流 - 资本支出 | $52.8M | $-109.3M |
| 自由现金流率自由现金流/营收 | 10.8% | -16.8% |
| 资本支出强度资本支出/营收 | 1.4% | 11.0% |
| 现金转化率经营现金流/净利润 | 1.51× | — |
| 过去12个月自由现金流最近4个季度 | — | $-152.2M |
8季度趋势，按日历期对齐
经营现金流ELFFUN
| Q4 25 | $59.4M | $-37.7M | ||
| Q3 25 | $23.4M | $356.2M | ||
| Q2 25 | $27.2M | $187.0M | ||
| Q1 25 | — | $-178.0M | ||
| Q3 24 | — | $337.4M | ||
| Q2 24 | — | — |
自由现金流ELFFUN
| Q4 25 | $52.8M | $-109.3M | ||
| Q3 25 | $16.6M | $256.2M | ||
| Q2 25 | $20.1M | $18.8M | ||
| Q1 25 | — | $-318.0M | ||
| Q3 24 | — | $227.7M | ||
| Q2 24 | — | — |
自由现金流率ELFFUN
| Q4 25 | 10.8% | -16.8% | ||
| Q3 25 | 4.8% | 19.4% | ||
| Q2 25 | 5.7% | 2.0% | ||
| Q1 25 | — | -157.4% | ||
| Q3 24 | — | 16.9% | ||
| Q2 24 | — | — |
资本支出强度ELFFUN
| Q4 25 | 1.4% | 11.0% | ||
| Q3 25 | 2.0% | 7.6% | ||
| Q2 25 | 2.0% | 18.1% | ||
| Q1 25 | — | 69.3% | ||
| Q3 24 | — | 8.1% | ||
| Q2 24 | — | — |
现金转化率ELFFUN
| Q4 25 | 1.51× | — | ||
| Q3 25 | 7.82× | — | ||
| Q2 25 | 0.82× | — | ||
| Q1 25 | — | — | ||
| Q3 24 | — | 3.04× | ||
| Q2 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
ELF
暂无分部数据
FUN
| Admission | $327.4M | 50% |
| Food Merchandiseand Gaming | $205.7M | 32% |
| Accommodations Extra Charge Products And Other | $117.0M | 18% |
