vs
ENERPAC TOOL GROUP CORP（EPAC）与GDEV Inc.（GDEV）财务数据对比。点击上方公司名可切换其他公司
ENERPAC TOOL GROUP CORP的季度营收约是GDEV Inc.的1.2倍（$144.2M vs $119.9M），GDEV Inc.净利率更高（13.9% vs 13.3%，领先0.6%），GDEV Inc.同比增速更快（13.3% vs -0.7%）
恩派克工具集团前身为Actuant公司，成立于1910年，总部位于美国威斯康星州梅诺莫尼福尔斯，是一家历史悠久的工业工具企业，其普通股在纽约证券交易所上市，股票代码为EPAC。
GDEV Inc.是一家游戏娱乐控股公司，在纳斯达克上市，总部位于塞浦路斯利马索尔。该公司前身为2014年成立的游戏公司Nexters，2023年6月改组为控股集团，是欧洲前五的独立移动游戏企业，旗下拥有Nexters Studio、Cubic Games、Royal Ark、Game Gears、Light Hour Games等工作室，分支机构分布在塞浦路斯、亚美尼亚、哈萨克斯坦等地。
EPAC vs GDEV — 直观对比
营收规模更大
EPAC
是对方的1.2倍
$119.9M
营收增速更快
GDEV
高出14.0%
-0.7%
净利率更高
GDEV
高出0.6%
13.3%
损益表 — Q1 FY2026 vs Q2 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $144.2M | $119.9M |
| 净利润 | $19.1M | $16.6M |
| 毛利率 | 50.7% | — |
| 营业利润率 | 19.8% | 15.5% |
| 净利率 | 13.3% | 13.9% |
| 营收同比 | -0.7% | 13.3% |
| 净利润同比 | -11.9% | 13.0% |
| 每股收益（稀释后） | $0.36 | $0.90 |
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EPACGDEV
| Q4 25 | $144.2M | — | ||
| Q3 25 | $167.5M | — | ||
| Q2 25 | $158.7M | $119.9M | ||
| Q1 25 | $145.5M | — | ||
| Q4 24 | $145.2M | — | ||
| Q3 24 | $158.7M | — | ||
| Q2 24 | $150.4M | $105.8M | ||
| Q1 24 | $138.4M | — |
净利润EPACGDEV
| Q4 25 | $19.1M | — | ||
| Q3 25 | $28.1M | — | ||
| Q2 25 | $22.0M | $16.6M | ||
| Q1 25 | $20.9M | — | ||
| Q4 24 | $21.7M | — | ||
| Q3 24 | $24.4M | — | ||
| Q2 24 | $25.8M | $14.7M | ||
| Q1 24 | $17.8M | — |
毛利率EPACGDEV
| Q4 25 | 50.7% | — | ||
| Q3 25 | 50.1% | — | ||
| Q2 25 | 50.4% | — | ||
| Q1 25 | 50.5% | — | ||
| Q4 24 | 51.4% | — | ||
| Q3 24 | 48.8% | — | ||
| Q2 24 | 51.8% | — | ||
| Q1 24 | 51.6% | — |
营业利润率EPACGDEV
| Q4 25 | 19.8% | — | ||
| Q3 25 | 23.8% | — | ||
| Q2 25 | 20.0% | 15.5% | ||
| Q1 25 | 21.2% | — | ||
| Q4 24 | 21.4% | — | ||
| Q3 24 | 18.9% | — | ||
| Q2 24 | 22.2% | 14.4% | ||
| Q1 24 | 21.3% | — |
净利率EPACGDEV
| Q4 25 | 13.3% | — | ||
| Q3 25 | 16.8% | — | ||
| Q2 25 | 13.9% | 13.9% | ||
| Q1 25 | 14.4% | — | ||
| Q4 24 | 15.0% | — | ||
| Q3 24 | 15.4% | — | ||
| Q2 24 | 17.1% | 13.9% | ||
| Q1 24 | 12.9% | — |
每股收益（稀释后）EPACGDEV
| Q4 25 | $0.36 | — | ||
| Q3 25 | $0.51 | — | ||
| Q2 25 | $0.41 | $0.90 | ||
| Q1 25 | $0.38 | — | ||
| Q4 24 | $0.40 | — | ||
| Q3 24 | $0.44 | — | ||
| Q2 24 | $0.47 | $0.81 | ||
| Q1 24 | $0.33 | — |
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 | $139.0M | $41.6M |
| 总债务越低越好 | $188.8M | — |
| 股东权益账面价值 | $431.1M | $-129.4M |
| 总资产 | $818.1M | $210.2M |
| 负债/权益比越低杠杆越低 | 0.44× | — |
8季度趋势，按日历期对齐
现金及短期投资EPACGDEV
| Q4 25 | $139.0M | — | ||
| Q3 25 | $151.6M | — | ||
| Q2 25 | $140.5M | $41.6M | ||
| Q1 25 | $119.5M | — | ||
| Q4 24 | $130.7M | — | ||
| Q3 24 | $167.1M | — | ||
| Q2 24 | $132.4M | $50.8M | ||
| Q1 24 | $153.7M | — |
总债务EPACGDEV
| Q4 25 | $188.8M | — | ||
| Q3 25 | $190.0M | — | ||
| Q2 25 | $191.3M | — | ||
| Q1 25 | $192.5M | — | ||
| Q4 24 | $193.8M | — | ||
| Q3 24 | $195.0M | — | ||
| Q2 24 | $196.3M | — | ||
| Q1 24 | $245.5M | — |
股东权益EPACGDEV
| Q4 25 | $431.1M | — | ||
| Q3 25 | $433.7M | — | ||
| Q2 25 | $438.2M | $-129.4M | ||
| Q1 25 | $406.0M | — | ||
| Q4 24 | $398.0M | — | ||
| Q3 24 | $392.0M | — | ||
| Q2 24 | $365.8M | $-118.7M | ||
| Q1 24 | $336.9M | — |
总资产EPACGDEV
| Q4 25 | $818.1M | — | ||
| Q3 25 | $827.9M | — | ||
| Q2 25 | $828.1M | $210.2M | ||
| Q1 25 | $776.6M | — | ||
| Q4 24 | $775.4M | — | ||
| Q3 24 | $777.3M | — | ||
| Q2 24 | $749.5M | $282.8M | ||
| Q1 24 | $769.3M | — |
负债/权益比EPACGDEV
| Q4 25 | 0.44× | — | ||
| Q3 25 | 0.44× | — | ||
| Q2 25 | 0.44× | — | ||
| Q1 25 | 0.47× | — | ||
| Q4 24 | 0.49× | — | ||
| Q3 24 | 0.50× | — | ||
| Q2 24 | 0.54× | — | ||
| Q1 24 | 0.73× | — |
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 | $16.0M | — |
| 自由现金流经营现金流 - 资本支出 | $13.3M | — |
| 自由现金流率自由现金流/营收 | 9.2% | — |
| 资本支出强度资本支出/营收 | 1.9% | — |
| 现金转化率经营现金流/净利润 | 0.84× | — |
| 过去12个月自由现金流最近4个季度 | $102.5M | — |
8季度趋势，按日历期对齐
经营现金流EPACGDEV
| Q4 25 | $16.0M | — | ||
| Q3 25 | $55.3M | — | ||
| Q2 25 | $39.9M | — | ||
| Q1 25 | $7.5M | — | ||
| Q4 24 | $8.6M | — | ||
| Q3 24 | $44.4M | — | ||
| Q2 24 | $30.3M | — | ||
| Q1 24 | $13.3M | — |
自由现金流EPACGDEV
| Q4 25 | $13.3M | — | ||
| Q3 25 | $52.3M | — | ||
| Q2 25 | $35.1M | — | ||
| Q1 25 | $1.8M | — | ||
| Q4 24 | $2.8M | — | ||
| Q3 24 | $37.9M | — | ||
| Q2 24 | $28.5M | — | ||
| Q1 24 | $11.7M | — |
自由现金流率EPACGDEV
| Q4 25 | 9.2% | — | ||
| Q3 25 | 31.2% | — | ||
| Q2 25 | 22.1% | — | ||
| Q1 25 | 1.2% | — | ||
| Q4 24 | 1.9% | — | ||
| Q3 24 | 23.9% | — | ||
| Q2 24 | 18.9% | — | ||
| Q1 24 | 8.5% | — |
资本支出强度EPACGDEV
| Q4 25 | 1.9% | — | ||
| Q3 25 | 1.8% | — | ||
| Q2 25 | 3.1% | — | ||
| Q1 25 | 3.9% | — | ||
| Q4 24 | 4.0% | — | ||
| Q3 24 | 4.1% | — | ||
| Q2 24 | 1.2% | — | ||
| Q1 24 | 1.1% | — |
现金转化率EPACGDEV
| Q4 25 | 0.84× | — | ||
| Q3 25 | 1.97× | — | ||
| Q2 25 | 1.81× | — | ||
| Q1 25 | 0.36× | — | ||
| Q4 24 | 0.40× | — | ||
| Q3 24 | 1.82× | — | ||
| Q2 24 | 1.18× | — | ||
| Q1 24 | 0.75× | — |
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
EPAC
| Transferred At Point In Time | $126.0M | 87% |
| Other | $12.1M | 8% |
| Other Operating Segment | $6.1M | 4% |
GDEV
暂无分部数据
