vs
Evolus, Inc.（EOLS）与STURM RUGER & CO INC（RGR）财务数据对比。点击上方公司名可切换其他公司
STURM RUGER & CO INC的季度营收约是Evolus, Inc.的1.7倍（$151.1M vs $90.3M），Evolus, Inc.同比增速更快（14.4% vs 3.6%），STURM RUGER & CO INC自由现金流更多（$12.3M vs $11.3M），过去两年Evolus, Inc.的营收复合增速更高（23.4% vs 5.1%）
Evolus是一家聚焦医疗美容赛道的企业，主营非手术类美容治疗产品的研发与商业化，核心产品为可改善中度至重度皱眉纹的处方神经调节剂，服务覆盖北美、欧洲及亚太核心市场的医美机构与消费者。
鲁格公司（Ruger）是总部位于美国康涅狄格州绍斯波特的枪械制造企业，除总部外，还在新罕布什尔州纽波特、北卡罗来纳州梅约丹以及亚利桑那州普雷斯科特设有生产工厂。公司由亚历山大·麦考密克·斯特姆与威廉·B·鲁格于1949年共同创立，自1969年起公开上市交易。
EOLS vs RGR — 直观对比
营收规模更大
RGR
是对方的1.7倍
$90.3M
营收增速更快
EOLS
高出10.8%
3.6%
自由现金流更多
RGR
多$985.0K
$11.3M
两年增速更快
EOLS
近两年复合增速
5.1%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $90.3M | $151.1M |
| 净利润 | $130.0K | — |
| 毛利率 | 65.7% | 17.8% |
| 营业利润率 | 4.7% | 2.3% |
| 净利率 | 0.1% | — |
| 营收同比 | 14.4% | 3.6% |
| 净利润同比 | 101.9% | — |
| 每股收益（稀释后） | $0.01 | $0.22 |
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EOLSRGR
| Q4 25 | $90.3M | $151.1M | ||
| Q3 25 | $69.0M | $126.8M | ||
| Q2 25 | $69.4M | $132.5M | ||
| Q1 25 | $68.5M | $135.7M | ||
| Q4 24 | $78.9M | $145.8M | ||
| Q3 24 | $61.1M | $122.3M | ||
| Q2 24 | $66.9M | $130.8M | ||
| Q1 24 | $59.3M | $136.8M |
净利润EOLSRGR
| Q4 25 | $130.0K | — | ||
| Q3 25 | $-15.7M | $1.6M | ||
| Q2 25 | $-17.1M | $-17.2M | ||
| Q1 25 | $-18.9M | $7.8M | ||
| Q4 24 | $-6.8M | — | ||
| Q3 24 | $-19.2M | $4.7M | ||
| Q2 24 | $-11.3M | $8.3M | ||
| Q1 24 | $-13.1M | $7.1M |
毛利率EOLSRGR
| Q4 25 | 65.7% | 17.8% | ||
| Q3 25 | 66.5% | 15.1% | ||
| Q2 25 | 65.3% | 3.9% | ||
| Q1 25 | 68.1% | 22.0% | ||
| Q4 24 | 66.7% | 22.8% | ||
| Q3 24 | 68.9% | 18.5% | ||
| Q2 24 | 70.3% | 22.3% | ||
| Q1 24 | 68.3% | 21.5% |
营业利润率EOLSRGR
| Q4 25 | 4.7% | 2.3% | ||
| Q3 25 | -16.7% | -2.7% | ||
| Q2 25 | -14.7% | -15.6% | ||
| Q1 25 | -22.1% | 6.2% | ||
| Q4 24 | -2.9% | 7.8% | ||
| Q3 24 | -25.3% | 3.1% | ||
| Q2 24 | -11.5% | 6.9% | ||
| Q1 24 | -15.0% | 5.5% |
净利率EOLSRGR
| Q4 25 | 0.1% | — | ||
| Q3 25 | -22.8% | 1.2% | ||
| Q2 25 | -24.7% | -13.0% | ||
| Q1 25 | -27.6% | 5.7% | ||
| Q4 24 | -8.6% | — | ||
| Q3 24 | -31.4% | 3.9% | ||
| Q2 24 | -17.0% | 6.3% | ||
| Q1 24 | -22.1% | 5.2% |
每股收益（稀释后）EOLSRGR
| Q4 25 | $0.01 | $0.22 | ||
| Q3 25 | $-0.24 | $0.10 | ||
| Q2 25 | $-0.27 | $-1.05 | ||
| Q1 25 | $-0.30 | $0.46 | ||
| Q4 24 | $-0.11 | $0.62 | ||
| Q3 24 | $-0.30 | $0.28 | ||
| Q2 24 | $-0.18 | $0.47 | ||
| Q1 24 | $-0.22 | $0.40 |
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 | $53.8M | $92.5M |
| 总债务越低越好 | $146.1M | — |
| 股东权益账面价值 | $-23.1M | $283.8M |
| 总资产 | $225.9M | $342.0M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资EOLSRGR
| Q4 25 | $53.8M | $92.5M | ||
| Q3 25 | $43.5M | $80.8M | ||
| Q2 25 | $61.7M | $101.4M | ||
| Q1 25 | $67.9M | $108.3M | ||
| Q4 24 | $87.0M | $105.5M | ||
| Q3 24 | $85.0M | $96.0M | ||
| Q2 24 | $93.7M | $105.6M | ||
| Q1 24 | $97.0M | $115.3M |
总债务EOLSRGR
| Q4 25 | $146.1M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | $121.8M | — | ||
| Q4 24 | $121.5M | — | ||
| Q3 24 | $121.2M | — | ||
| Q2 24 | $120.9M | — | ||
| Q1 24 | $120.6M | — |
股东权益EOLSRGR
| Q4 25 | $-23.1M | $283.8M | ||
| Q3 25 | $-28.8M | $279.6M | ||
| Q2 25 | $-18.7M | $289.3M | ||
| Q1 25 | $-6.6M | $321.5M | ||
| Q4 24 | $5.5M | $319.6M | ||
| Q3 24 | $5.9M | $314.9M | ||
| Q2 24 | $19.3M | $321.5M | ||
| Q1 24 | $18.4M | $332.0M |
总资产EOLSRGR
| Q4 25 | $225.9M | $342.0M | ||
| Q3 25 | $219.0M | $342.3M | ||
| Q2 25 | $228.8M | $349.5M | ||
| Q1 25 | $213.4M | $379.0M | ||
| Q4 24 | $232.6M | $384.0M | ||
| Q3 24 | $229.6M | $373.5M | ||
| Q2 24 | $233.8M | $376.7M | ||
| Q1 24 | $226.2M | $385.0M |
负债/权益比EOLSRGR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 22.00× | — | ||
| Q3 24 | 20.58× | — | ||
| Q2 24 | 6.26× | — | ||
| Q1 24 | 6.54× | — |
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 | $12.8M | $15.5M |
| 自由现金流经营现金流 - 资本支出 | $11.3M | $12.3M |
| 自由现金流率自由现金流/营收 | 12.6% | 8.2% |
| 资本支出强度资本支出/营收 | 1.6% | 2.1% |
| 现金转化率经营现金流/净利润 | 98.67× | — |
| 过去12个月自由现金流最近4个季度 | $-45.7M | $38.5M |
8季度趋势，按日历期对齐
经营现金流EOLSRGR
| Q4 25 | $12.8M | $15.5M | ||
| Q3 25 | $-14.7M | $12.9M | ||
| Q2 25 | $-24.8M | $14.7M | ||
| Q1 25 | $-15.6M | $11.1M | ||
| Q4 24 | $4.8M | $20.0M | ||
| Q3 24 | $-5.7M | $9.4M | ||
| Q2 24 | $-6.5M | $18.7M | ||
| Q1 24 | $-10.6M | $7.3M |
自由现金流EOLSRGR
| Q4 25 | $11.3M | $12.3M | ||
| Q3 25 | $-15.6M | $7.0M | ||
| Q2 25 | $-25.5M | $9.1M | ||
| Q1 25 | $-16.0M | $10.0M | ||
| Q4 24 | $4.4M | $16.4M | ||
| Q3 24 | $-6.0M | $2.6M | ||
| Q2 24 | $-6.9M | $10.1M | ||
| Q1 24 | $-10.9M | $5.6M |
自由现金流率EOLSRGR
| Q4 25 | 12.6% | 8.2% | ||
| Q3 25 | -22.7% | 5.5% | ||
| Q2 25 | -36.7% | 6.9% | ||
| Q1 25 | -23.3% | 7.4% | ||
| Q4 24 | 5.5% | 11.2% | ||
| Q3 24 | -9.9% | 2.1% | ||
| Q2 24 | -10.4% | 7.7% | ||
| Q1 24 | -18.3% | 4.1% |
资本支出强度EOLSRGR
| Q4 25 | 1.6% | 2.1% | ||
| Q3 25 | 1.4% | 4.6% | ||
| Q2 25 | 1.0% | 4.2% | ||
| Q1 25 | 0.5% | 0.8% | ||
| Q4 24 | 0.6% | 2.5% | ||
| Q3 24 | 0.5% | 5.5% | ||
| Q2 24 | 0.7% | 6.6% | ||
| Q1 24 | 0.4% | 1.3% |
现金转化率EOLSRGR
| Q4 25 | 98.67× | — | ||
| Q3 25 | — | 8.15× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 1.43× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.98× | ||
| Q2 24 | — | 2.27× | ||
| Q1 24 | — | 1.04× |
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
EOLS
暂无分部数据
RGR
| Firearms | $150.6M | 100% |
| Castings | $7.3M | 5% |
