vs
e.l.f. Beauty, Inc.（ELF）与Stride, Inc.（LRN）财务数据对比。点击上方公司名可切换其他公司
Stride, Inc.的季度营收约是e.l.f. Beauty, Inc.的1.3倍（$629.9M vs $489.5M），Stride, Inc.净利率更高（14.1% vs 8.0%，领先6.0%），e.l.f. Beauty, Inc.同比增速更快（37.8% vs 2.7%）
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。
Stride, Inc.是一家营利性教育机构，主营在线及混合式教育项目。作为教育管理机构，其为K12阶段公立学校学生提供替代传统线下教学的在线教育方案，同时也开设职业学习课程。截至2012年，这家上市企业是全球招生规模最大的教育管理机构。
ELF vs LRN — 直观对比
营收规模更大
LRN
是对方的1.3倍
$489.5M
营收增速更快
ELF
高出35.1%
2.7%
净利率更高
LRN
高出6.0%
8.0%
损益表 — Q3 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $629.9M |
| 净利润 | $39.4M | $88.5M |
| 毛利率 | 71.0% | — |
| 营业利润率 | 13.8% | 20.5% |
| 净利率 | 8.0% | 14.1% |
| 营收同比 | 37.8% | 2.7% |
| 净利润同比 | 128.1% | 8.5% |
| 每股收益（稀释后） | $0.65 | $1.93 |
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ELFLRN
| Q3 26 | — | $629.9M | ||
| Q4 25 | $489.5M | $631.3M | ||
| Q3 25 | $343.9M | $620.9M | ||
| Q2 25 | $353.7M | $653.6M | ||
| Q1 25 | — | $613.4M | ||
| Q4 24 | — | $587.2M | ||
| Q3 24 | — | $551.1M |
净利润ELFLRN
| Q3 26 | — | $88.5M | ||
| Q4 25 | $39.4M | $99.5M | ||
| Q3 25 | $3.0M | $68.8M | ||
| Q2 25 | $33.3M | $51.3M | ||
| Q1 25 | — | $99.3M | ||
| Q4 24 | — | $96.4M | ||
| Q3 24 | — | $40.9M |
毛利率ELFLRN
| Q3 26 | — | — | ||
| Q4 25 | 71.0% | 41.1% | ||
| Q3 25 | 69.4% | 39.0% | ||
| Q2 25 | 69.1% | 36.6% | ||
| Q1 25 | — | 40.6% | ||
| Q4 24 | — | 40.8% | ||
| Q3 24 | — | 39.2% |
营业利润率ELFLRN
| Q3 26 | — | 20.5% | ||
| Q4 25 | 13.8% | 23.3% | ||
| Q3 25 | 2.2% | 11.1% | ||
| Q2 25 | 13.8% | 8.7% | ||
| Q1 25 | — | 21.3% | ||
| Q4 24 | — | 21.3% | ||
| Q3 24 | — | 8.6% |
净利率ELFLRN
| Q3 26 | — | 14.1% | ||
| Q4 25 | 8.0% | 15.8% | ||
| Q3 25 | 0.9% | 11.1% | ||
| Q2 25 | 9.4% | 7.9% | ||
| Q1 25 | — | 16.2% | ||
| Q4 24 | — | 16.4% | ||
| Q3 24 | — | 7.4% |
每股收益（稀释后）ELFLRN
| Q3 26 | — | $1.93 | ||
| Q4 25 | $0.65 | $2.12 | ||
| Q3 25 | $0.05 | $1.40 | ||
| Q2 25 | $0.58 | $0.96 | ||
| Q1 25 | — | $2.02 | ||
| Q4 24 | — | $2.03 | ||
| Q3 24 | — | $0.94 |
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 | $614.0M |
| 总债务越低越好 | $816.7M | $417.6M |
| 股东权益账面价值 | $1.2B | $1.6B |
| 总资产 | $2.3B | $2.4B |
| 负债/权益比越低杠杆越低 | 0.70× | 0.25× |
8季度趋势，按日历期对齐
现金及短期投资ELFLRN
| Q3 26 | — | $614.0M | ||
| Q4 25 | $196.8M | $625.7M | ||
| Q3 25 | $194.4M | $715.1M | ||
| Q2 25 | $170.0M | $985.3M | ||
| Q1 25 | — | $723.7M | ||
| Q4 24 | — | $717.5M | ||
| Q3 24 | — | $522.2M |
总债务ELFLRN
| Q3 26 | — | $417.6M | ||
| Q4 25 | $816.7M | $417.2M | ||
| Q3 25 | $831.6M | $416.8M | ||
| Q2 25 | $256.7M | $416.3M | ||
| Q1 25 | — | $415.9M | ||
| Q4 24 | — | $415.5M | ||
| Q3 24 | — | $415.1M |
股东权益ELFLRN
| Q3 26 | — | $1.6B | ||
| Q4 25 | $1.2B | $1.5B | ||
| Q3 25 | $1.1B | $1.5B | ||
| Q2 25 | $804.9M | $1.5B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.2B |
总资产ELFLRN
| Q3 26 | — | $2.4B | ||
| Q4 25 | $2.3B | $2.3B | ||
| Q3 25 | $2.3B | $2.3B | ||
| Q2 25 | $1.3B | $2.3B | ||
| Q1 25 | — | $2.2B | ||
| Q4 24 | — | $2.1B | ||
| Q3 24 | — | $2.0B |
负债/权益比ELFLRN
| Q3 26 | — | 0.25× | ||
| Q4 25 | 0.70× | 0.27× | ||
| Q3 25 | 0.73× | 0.27× | ||
| Q2 25 | 0.32× | 0.28× | ||
| Q1 25 | — | 0.29× | ||
| Q4 24 | — | 0.32× | ||
| Q3 24 | — | 0.34× |
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 | $117.0M |
| 自由现金流经营现金流 - 资本支出 | $52.8M | — |
| 自由现金流率自由现金流/营收 | 10.8% | — |
| 资本支出强度资本支出/营收 | 1.4% | — |
| 现金转化率经营现金流/净利润 | 1.51× | 1.32× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流ELFLRN
| Q3 26 | — | $117.0M | ||
| Q4 25 | $59.4M | $91.8M | ||
| Q3 25 | $23.4M | $-195.8M | ||
| Q2 25 | $27.2M | $298.3M | ||
| Q1 25 | — | $53.1M | ||
| Q4 24 | — | $223.4M | ||
| Q3 24 | — | $-142.0M |
自由现金流ELFLRN
| Q3 26 | — | — | ||
| Q4 25 | $52.8M | $91.6M | ||
| Q3 25 | $16.6M | $-196.1M | ||
| Q2 25 | $20.1M | $297.9M | ||
| Q1 25 | — | $52.9M | ||
| Q4 24 | — | $222.9M | ||
| Q3 24 | — | $-142.7M |
自由现金流率ELFLRN
| Q3 26 | — | — | ||
| Q4 25 | 10.8% | 14.5% | ||
| Q3 25 | 4.8% | -31.6% | ||
| Q2 25 | 5.7% | 45.6% | ||
| Q1 25 | — | 8.6% | ||
| Q4 24 | — | 38.0% | ||
| Q3 24 | — | -25.9% |
资本支出强度ELFLRN
| Q3 26 | — | — | ||
| Q4 25 | 1.4% | 0.0% | ||
| Q3 25 | 2.0% | 0.0% | ||
| Q2 25 | 2.0% | 0.1% | ||
| Q1 25 | — | 0.0% | ||
| Q4 24 | — | 0.1% | ||
| Q3 24 | — | 0.1% |
现金转化率ELFLRN
| Q3 26 | — | 1.32× | ||
| Q4 25 | 1.51× | 0.92× | ||
| Q3 25 | 7.82× | -2.85× | ||
| Q2 25 | 0.82× | 5.81× | ||
| Q1 25 | — | 0.53× | ||
| Q4 24 | — | 2.32× | ||
| Q3 24 | — | -3.47× |
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
LRN
| General Education | $357.5M | 57% |
| Middle - High School | $259.5M | 41% |
| Adult | $12.9M | 2% |
