vs
e.l.f. Beauty, Inc.（ELF）与Rubrik, Inc.（RBRK）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Rubrik, Inc.的1.4倍（$489.5M vs $350.2M），e.l.f. Beauty, Inc.净利率更高（8.0% vs -18.2%，领先26.3%），Rubrik, Inc.同比增速更快（48.3% vs 37.8%），Rubrik, Inc.自由现金流更多（$80.7M vs $52.8M）
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。
Rubrik是总部位于美国加利福尼亚州帕洛阿尔托的云数据管理与数据安全企业，成立于2014年1月，专注于为客户提供云环境下的数据管理、安全防护相关解决方案，2024年4月在纽约证券交易所上市。
ELF vs RBRK — 直观对比
营收规模更大
ELF
是对方的1.4倍
$350.2M
营收增速更快
RBRK
高出10.5%
37.8%
净利率更高
ELF
高出26.3%
-18.2%
自由现金流更多
RBRK
多$28.0M
$52.8M
损益表 — Q3 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $489.5M | $350.2M |
| 净利润 | $39.4M | $-63.8M |
| 毛利率 | 71.0% | 80.5% |
| 营业利润率 | 13.8% | -21.6% |
| 净利率 | 8.0% | -18.2% |
| 营收同比 | 37.8% | 48.3% |
| 净利润同比 | 128.1% | 51.2% |
| 每股收益（稀释后） | $0.65 | $-0.32 |
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ELFRBRK
| Q4 25 | $489.5M | $350.2M | ||
| Q3 25 | $343.9M | $309.9M | ||
| Q2 25 | $353.7M | $278.5M | ||
| Q1 25 | — | $258.1M | ||
| Q4 24 | — | $236.2M | ||
| Q3 24 | — | $205.0M | ||
| Q2 24 | — | $187.3M |
净利润ELFRBRK
| Q4 25 | $39.4M | $-63.8M | ||
| Q3 25 | $3.0M | $-95.9M | ||
| Q2 25 | $33.3M | $-102.1M | ||
| Q1 25 | — | $-114.9M | ||
| Q4 24 | — | $-130.9M | ||
| Q3 24 | — | $-176.9M | ||
| Q2 24 | — | $-732.1M |
毛利率ELFRBRK
| Q4 25 | 71.0% | 80.5% | ||
| Q3 25 | 69.4% | 79.5% | ||
| Q2 25 | 69.1% | 78.3% | ||
| Q1 25 | — | 77.4% | ||
| Q4 24 | — | 76.2% | ||
| Q3 24 | — | 73.1% | ||
| Q2 24 | — | 48.8% |
营业利润率ELFRBRK
| Q4 25 | 13.8% | -21.6% | ||
| Q3 25 | 2.2% | -30.5% | ||
| Q2 25 | 13.8% | -33.4% | ||
| Q1 25 | — | -45.0% | ||
| Q4 24 | — | -52.8% | ||
| Q3 24 | — | -82.1% | ||
| Q2 24 | — | -387.0% |
净利率ELFRBRK
| Q4 25 | 8.0% | -18.2% | ||
| Q3 25 | 0.9% | -31.0% | ||
| Q2 25 | 9.4% | -36.7% | ||
| Q1 25 | — | -44.5% | ||
| Q4 24 | — | -55.4% | ||
| Q3 24 | — | -86.3% | ||
| Q2 24 | — | -390.8% |
每股收益（稀释后）ELFRBRK
| Q4 25 | $0.65 | $-0.32 | ||
| Q3 25 | $0.05 | $-0.49 | ||
| Q2 25 | $0.58 | $-0.53 | ||
| Q1 25 | — | $5.69 | ||
| Q4 24 | — | $-0.71 | ||
| Q3 24 | — | $-0.98 | ||
| Q2 24 | — | $-11.48 |
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 | $307.1M |
| 总债务越低越好 | $816.7M | — |
| 股东权益账面价值 | $1.2B | $-524.4M |
| 总资产 | $2.3B | $2.5B |
| 负债/权益比越低杠杆越低 | 0.70× | — |
8季度趋势，按日历期对齐
现金及短期投资ELFRBRK
| Q4 25 | $196.8M | $307.1M | ||
| Q3 25 | $194.4M | $322.7M | ||
| Q2 25 | $170.0M | $284.0M | ||
| Q1 25 | — | $186.3M | ||
| Q4 24 | — | $103.9M | ||
| Q3 24 | — | $142.3M | ||
| Q2 24 | — | $502.6M |
总债务ELFRBRK
| Q4 25 | $816.7M | — | ||
| Q3 25 | $831.6M | — | ||
| Q2 25 | $256.7M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益ELFRBRK
| Q4 25 | $1.2B | $-524.4M | ||
| Q3 25 | $1.1B | $-564.3M | ||
| Q2 25 | $804.9M | $-556.5M | ||
| Q1 25 | — | $-553.7M | ||
| Q4 24 | — | $-521.1M | ||
| Q3 24 | — | $-499.3M | ||
| Q2 24 | — | $-514.6M |
总资产ELFRBRK
| Q4 25 | $2.3B | $2.5B | ||
| Q3 25 | $2.3B | $2.4B | ||
| Q2 25 | $1.3B | $1.5B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $1.2B |
负债/权益比ELFRBRK
| Q4 25 | 0.70× | — | ||
| Q3 25 | 0.73× | — | ||
| Q2 25 | 0.32× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| 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 | $85.5M |
| 自由现金流经营现金流 - 资本支出 | $52.8M | $80.7M |
| 自由现金流率自由现金流/营收 | 10.8% | 23.1% |
| 资本支出强度资本支出/营收 | 1.4% | 1.4% |
| 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 | — | $256.8M |
8季度趋势，按日历期对齐
经营现金流ELFRBRK
| Q4 25 | $59.4M | $85.5M | ||
| Q3 25 | $23.4M | $64.7M | ||
| Q2 25 | $27.2M | $39.7M | ||
| Q1 25 | — | $83.6M | ||
| Q4 24 | — | $23.1M | ||
| Q3 24 | — | $-27.1M | ||
| Q2 24 | — | $-31.4M |
自由现金流ELFRBRK
| Q4 25 | $52.8M | $80.7M | ||
| Q3 25 | $16.6M | $61.2M | ||
| Q2 25 | $20.1M | $36.8M | ||
| Q1 25 | — | $78.0M | ||
| Q4 24 | — | $18.0M | ||
| Q3 24 | — | $-29.7M | ||
| Q2 24 | — | $-35.0M |
自由现金流率ELFRBRK
| Q4 25 | 10.8% | 23.1% | ||
| Q3 25 | 4.8% | 19.8% | ||
| Q2 25 | 5.7% | 13.2% | ||
| Q1 25 | — | 30.2% | ||
| Q4 24 | — | 7.6% | ||
| Q3 24 | — | -14.5% | ||
| Q2 24 | — | -18.7% |
资本支出强度ELFRBRK
| Q4 25 | 1.4% | 1.4% | ||
| Q3 25 | 2.0% | 1.1% | ||
| Q2 25 | 2.0% | 1.0% | ||
| Q1 25 | — | 2.2% | ||
| Q4 24 | — | 2.1% | ||
| Q3 24 | — | 1.3% | ||
| Q2 24 | — | 1.9% |
现金转化率ELFRBRK
| Q4 25 | 1.51× | — | ||
| Q3 25 | 7.82× | — | ||
| Q2 25 | 0.82× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| 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
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
