vs
e.l.f. Beauty, Inc.（ELF）与Dave & Buster's Entertainment, Inc.（PLAY）财务数据对比。点击上方公司名可切换其他公司
e.l.f. Beauty, Inc.的季度营收约是Dave & Buster's Entertainment, Inc.的1.1倍（$489.5M vs $448.2M），e.l.f. Beauty, Inc.净利率更高（8.0% vs -9.4%，领先17.4%），e.l.f. Beauty, Inc.同比增速更快（37.8% vs -1.1%），e.l.f. Beauty, Inc.自由现金流更多（$52.8M vs $-20.6M）
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。
戴夫与巴斯特娱乐是总部位于美国达拉斯的餐饮娱乐企业，旗下每家门店都配备全套服务餐厅、酒吧以及名为“百万美元 midway”的游戏游乐区。截至2024年2月，该公司共开设162家门店，其中美国本土158家，波多黎各和加拿大各设2家门店，主打餐饮与休闲娱乐融合的消费体验。
ELF vs PLAY — 直观对比
营收规模更大
ELF
是对方的1.1倍
$448.2M
营收增速更快
ELF
高出38.8%
-1.1%
净利率更高
ELF
高出17.4%
-9.4%
自由现金流更多
ELF
多$73.4M
$-20.6M
损益表 — Q3 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $448.2M |
| 净利润 | $39.4M | $-42.1M |
| 毛利率 | 71.0% | 85.8% |
| 营业利润率 | 13.8% | -3.6% |
| 净利率 | 8.0% | -9.4% |
| 营收同比 | 37.8% | -1.1% |
| 净利润同比 | 128.1% | -28.7% |
| 每股收益（稀释后） | $0.65 | $-1.22 |
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ELFPLAY
| Q4 25 | $489.5M | $448.2M | ||
| Q3 25 | $343.9M | $557.4M | ||
| Q2 25 | $353.7M | $567.7M | ||
| Q1 25 | — | $534.5M | ||
| Q4 24 | — | $453.0M | ||
| Q3 24 | — | $557.1M | ||
| Q2 24 | — | $588.1M | ||
| Q1 24 | — | $599.0M |
净利润ELFPLAY
| Q4 25 | $39.4M | $-42.1M | ||
| Q3 25 | $3.0M | $11.4M | ||
| Q2 25 | $33.3M | $21.7M | ||
| Q1 25 | — | $9.3M | ||
| Q4 24 | — | $-32.7M | ||
| Q3 24 | — | $40.3M | ||
| Q2 24 | — | $41.4M | ||
| Q1 24 | — | $36.1M |
毛利率ELFPLAY
| Q4 25 | 71.0% | 85.8% | ||
| Q3 25 | 69.4% | 86.3% | ||
| Q2 25 | 69.1% | 85.5% | ||
| Q1 25 | — | 85.5% | ||
| Q4 24 | — | 85.0% | ||
| Q3 24 | — | 85.3% | ||
| Q2 24 | — | 85.2% | ||
| Q1 24 | — | 84.1% |
营业利润率ELFPLAY
| Q4 25 | 13.8% | -3.6% | ||
| Q3 25 | 2.2% | 9.5% | ||
| Q2 25 | 13.8% | 11.1% | ||
| Q1 25 | — | 8.3% | ||
| Q4 24 | — | 1.4% | ||
| Q3 24 | — | 15.2% | ||
| Q2 24 | — | 14.5% | ||
| Q1 24 | — | 14.9% |
净利率ELFPLAY
| Q4 25 | 8.0% | -9.4% | ||
| Q3 25 | 0.9% | 2.0% | ||
| Q2 25 | 9.4% | 3.8% | ||
| Q1 25 | — | 1.7% | ||
| Q4 24 | — | -7.2% | ||
| Q3 24 | — | 7.2% | ||
| Q2 24 | — | 7.0% | ||
| Q1 24 | — | 6.0% |
每股收益（稀释后）ELFPLAY
| Q4 25 | $0.65 | $-1.22 | ||
| Q3 25 | $0.05 | $0.32 | ||
| Q2 25 | $0.58 | $0.62 | ||
| Q1 25 | — | $0.32 | ||
| Q4 24 | — | $-0.84 | ||
| Q3 24 | — | $0.99 | ||
| Q2 24 | — | $0.99 | ||
| Q1 24 | — | $0.95 |
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 | $13.6M |
| 总债务越低越好 | $816.7M | $1.6B |
| 股东权益账面价值 | $1.2B | $130.8M |
| 总资产 | $2.3B | $4.1B |
| 负债/权益比越低杠杆越低 | 0.70× | 12.17× |
8季度趋势，按日历期对齐
现金及短期投资ELFPLAY
| Q4 25 | $196.8M | $13.6M | ||
| Q3 25 | $194.4M | $12.0M | ||
| Q2 25 | $170.0M | $11.9M | ||
| Q1 25 | — | $6.9M | ||
| Q4 24 | — | $8.6M | ||
| Q3 24 | — | $13.1M | ||
| Q2 24 | — | $32.1M | ||
| Q1 24 | — | $37.3M |
总债务ELFPLAY
| Q4 25 | $816.7M | $1.6B | ||
| Q3 25 | $831.6M | $1.6B | ||
| Q2 25 | $256.7M | $1.6B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | — | $1.3B | ||
| Q1 24 | — | $1.3B |
股东权益ELFPLAY
| Q4 25 | $1.2B | $130.8M | ||
| Q3 25 | $1.1B | $166.2M | ||
| Q2 25 | $804.9M | $146.8M | ||
| Q1 25 | — | $145.8M | ||
| Q4 24 | — | $226.6M | ||
| Q3 24 | — | $284.4M | ||
| Q2 24 | — | $292.5M | ||
| Q1 24 | — | $251.2M |
总资产ELFPLAY
| Q4 25 | $2.3B | $4.1B | ||
| Q3 25 | $2.3B | $4.1B | ||
| Q2 25 | $1.3B | $4.1B | ||
| Q1 25 | — | $4.0B | ||
| Q4 24 | — | $3.9B | ||
| Q3 24 | — | $3.8B | ||
| Q2 24 | — | $3.8B | ||
| Q1 24 | — | $3.8B |
负债/权益比ELFPLAY
| Q4 25 | 0.70× | 12.17× | ||
| Q3 25 | 0.73× | 9.57× | ||
| Q2 25 | 0.32× | 10.98× | ||
| Q1 25 | — | 10.45× | ||
| Q4 24 | — | 6.58× | ||
| Q3 24 | — | 4.72× | ||
| Q2 24 | — | 4.58× | ||
| Q1 24 | — | 5.33× |
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 | $58.0M |
| 自由现金流经营现金流 - 资本支出 | $52.8M | $-20.6M |
| 自由现金流率自由现金流/营收 | 10.8% | -4.6% |
| 资本支出强度资本支出/营收 | 1.4% | 17.5% |
| 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 | — | $-195.6M |
8季度趋势，按日历期对齐
经营现金流ELFPLAY
| Q4 25 | $59.4M | $58.0M | ||
| Q3 25 | $23.4M | $34.0M | ||
| Q2 25 | $27.2M | $95.8M | ||
| Q1 25 | — | $108.9M | ||
| Q4 24 | — | $-7.2M | ||
| Q3 24 | — | $101.8M | ||
| Q2 24 | — | $108.8M | ||
| Q1 24 | — | $97.2M |
自由现金流ELFPLAY
| Q4 25 | $52.8M | $-20.6M | ||
| Q3 25 | $16.6M | $-55.2M | ||
| Q2 25 | $20.1M | $-58.8M | ||
| Q1 25 | — | $-61.0M | ||
| Q4 24 | — | $-138.4M | ||
| Q3 24 | — | $-14.3M | ||
| Q2 24 | — | $-4.2M | ||
| Q1 24 | — | $-25.4M |
自由现金流率ELFPLAY
| Q4 25 | 10.8% | -4.6% | ||
| Q3 25 | 4.8% | -9.9% | ||
| Q2 25 | 5.7% | -10.4% | ||
| Q1 25 | — | -11.4% | ||
| Q4 24 | — | -30.6% | ||
| Q3 24 | — | -2.6% | ||
| Q2 24 | — | -0.7% | ||
| Q1 24 | — | -4.2% |
资本支出强度ELFPLAY
| Q4 25 | 1.4% | 17.5% | ||
| Q3 25 | 2.0% | 16.0% | ||
| Q2 25 | 2.0% | 27.2% | ||
| Q1 25 | — | 31.8% | ||
| Q4 24 | — | 29.0% | ||
| Q3 24 | — | 20.8% | ||
| Q2 24 | — | 19.2% | ||
| Q1 24 | — | 20.5% |
现金转化率ELFPLAY
| Q4 25 | 1.51× | — | ||
| Q3 25 | 7.82× | 2.98× | ||
| Q2 25 | 0.82× | 4.41× | ||
| Q1 25 | — | 11.71× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 2.53× | ||
| Q2 24 | — | 2.63× | ||
| Q1 24 | — | 2.69× |
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
PLAY
| Game Play Credit Usage | $273.1M | 61% |
| Food And Nonalcoholic Beverages | $115.1M | 26% |
| Alcoholic Beverage | $53.7M | 12% |
| Other Entertainment | $6.3M | 1% |
| Gift Card Revenue | $3.5M | 1% |
