vs
EPR PROPERTIES（EPR）与GDEV Inc.（GDEV）财务数据对比。点击上方公司名可切换其他公司
EPR PROPERTIES的季度营收约是GDEV Inc.的1.5倍（$182.9M vs $119.9M），EPR PROPERTIES净利率更高（36.6% vs 13.9%，领先22.7%），GDEV Inc.同比增速更快（13.3% vs 3.2%）
EPR地产（前身为娱乐地产信托）是总部位于美国密苏里州堪萨斯城的房地产投资信托企业，专注投资游乐园、电影院、滑雪度假村等娱乐类地产项目，截至2022年共持有353处物业。
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。
EPR vs GDEV — 直观对比
营收规模更大
EPR
是对方的1.5倍
$119.9M
营收增速更快
GDEV
高出10.1%
3.2%
净利率更高
EPR
高出22.7%
13.9%
损益表 — Q4 FY2025 vs Q2 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $182.9M | $119.9M |
| 净利润 | $66.9M | $16.6M |
| 毛利率 | — | — |
| 营业利润率 | 56.8% | 15.5% |
| 净利率 | 36.6% | 13.9% |
| 营收同比 | 3.2% | 13.3% |
| 净利润同比 | 897.0% | 13.0% |
| 每股收益（稀释后） | $0.80 | $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EPRGDEV
| Q4 25 | $182.9M | — | ||
| Q3 25 | $182.3M | — | ||
| Q2 25 | $178.1M | $119.9M | ||
| Q1 25 | $175.0M | — | ||
| Q4 24 | $177.2M | — | ||
| Q3 24 | $180.5M | — | ||
| Q2 24 | $173.1M | $105.8M | ||
| Q1 24 | $167.2M | — |
净利润EPRGDEV
| Q4 25 | $66.9M | — | ||
| Q3 25 | $66.6M | — | ||
| Q2 25 | $75.6M | $16.6M | ||
| Q1 25 | $65.8M | — | ||
| Q4 24 | $-8.4M | — | ||
| Q3 24 | $46.6M | — | ||
| Q2 24 | $45.1M | $14.7M | ||
| Q1 24 | $62.7M | — |
营业利润率EPRGDEV
| Q4 25 | 56.8% | — | ||
| Q3 25 | 53.5% | — | ||
| Q2 25 | 62.5% | 15.5% | ||
| Q1 25 | 58.1% | — | ||
| Q4 24 | 25.5% | — | ||
| Q3 24 | 51.4% | — | ||
| Q2 24 | 45.9% | 14.4% | ||
| Q1 24 | 58.8% | — |
净利率EPRGDEV
| Q4 25 | 36.6% | — | ||
| Q3 25 | 36.5% | — | ||
| Q2 25 | 42.5% | 13.9% | ||
| Q1 25 | 37.6% | — | ||
| Q4 24 | -4.7% | — | ||
| Q3 24 | 25.8% | — | ||
| Q2 24 | 26.1% | 13.9% | ||
| Q1 24 | 37.5% | — |
每股收益（稀释后）EPRGDEV
| Q4 25 | $0.80 | — | ||
| Q3 25 | $0.79 | — | ||
| Q2 25 | $0.91 | $0.90 | ||
| Q1 25 | $0.78 | — | ||
| Q4 24 | $-0.19 | — | ||
| Q3 24 | $0.53 | — | ||
| Q2 24 | $0.51 | $0.81 | ||
| Q1 24 | $0.75 | — |
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 | $90.6M | $41.6M |
| 总债务越低越好 | $2.9B | — |
| 股东权益账面价值 | $2.3B | $-129.4M |
| 总资产 | $5.7B | $210.2M |
| 负债/权益比越低杠杆越低 | 1.26× | — |
8季度趋势，按日历期对齐
现金及短期投资EPRGDEV
| Q4 25 | $90.6M | — | ||
| Q3 25 | $13.7M | — | ||
| Q2 25 | $13.0M | $41.6M | ||
| Q1 25 | $20.6M | — | ||
| Q4 24 | $22.1M | — | ||
| Q3 24 | $35.3M | — | ||
| Q2 24 | $33.7M | $50.8M | ||
| Q1 24 | $59.5M | — |
总债务EPRGDEV
| Q4 25 | $2.9B | — | ||
| Q3 25 | $2.8B | — | ||
| Q2 25 | $2.8B | — | ||
| Q1 25 | $2.8B | — | ||
| Q4 24 | $2.9B | — | ||
| Q3 24 | $2.9B | — | ||
| Q2 24 | $2.8B | — | ||
| Q1 24 | $2.8B | — |
股东权益EPRGDEV
| Q4 25 | $2.3B | — | ||
| Q3 25 | $2.3B | — | ||
| Q2 25 | $2.3B | $-129.4M | ||
| Q1 25 | $2.3B | — | ||
| Q4 24 | $2.3B | — | ||
| Q3 24 | $2.4B | — | ||
| Q2 24 | $2.4B | $-118.7M | ||
| Q1 24 | $2.4B | — |
总资产EPRGDEV
| Q4 25 | $5.7B | — | ||
| Q3 25 | $5.5B | — | ||
| Q2 25 | $5.6B | $210.2M | ||
| Q1 25 | $5.5B | — | ||
| Q4 24 | $5.6B | — | ||
| Q3 24 | $5.7B | — | ||
| Q2 24 | $5.6B | $282.8M | ||
| Q1 24 | $5.7B | — |
负债/权益比EPRGDEV
| Q4 25 | 1.26× | — | ||
| Q3 25 | 1.19× | — | ||
| Q2 25 | 1.20× | — | ||
| Q1 25 | 1.20× | — | ||
| Q4 24 | 1.23× | — | ||
| Q3 24 | 1.19× | — | ||
| Q2 24 | 1.16× | — | ||
| Q1 24 | 1.15× | — |
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 | $421.0M | — |
| 自由现金流经营现金流 - 资本支出 | $269.2M | — |
| 自由现金流率自由现金流/营收 | 147.1% | — |
| 资本支出强度资本支出/营收 | 82.9% | — |
| 现金转化率经营现金流/净利润 | 6.29× | — |
| 过去12个月自由现金流最近4个季度 | $568.5M | — |
8季度趋势，按日历期对齐
经营现金流EPRGDEV
| Q4 25 | $421.0M | — | ||
| Q3 25 | $136.5M | — | ||
| Q2 25 | $87.3M | — | ||
| Q1 25 | $99.4M | — | ||
| Q4 24 | $393.1M | — | ||
| Q3 24 | $122.0M | — | ||
| Q2 24 | $78.7M | — | ||
| Q1 24 | $99.5M | — |
自由现金流EPRGDEV
| Q4 25 | $269.2M | — | ||
| Q3 25 | $132.1M | — | ||
| Q2 25 | $82.4M | — | ||
| Q1 25 | $84.7M | — | ||
| Q4 24 | $129.2M | — | ||
| Q3 24 | $121.5M | — | ||
| Q2 24 | $71.3M | — | ||
| Q1 24 | $65.0M | — |
自由现金流率EPRGDEV
| Q4 25 | 147.1% | — | ||
| Q3 25 | 72.5% | — | ||
| Q2 25 | 46.3% | — | ||
| Q1 25 | 48.4% | — | ||
| Q4 24 | 72.9% | — | ||
| Q3 24 | 67.3% | — | ||
| Q2 24 | 41.2% | — | ||
| Q1 24 | 38.9% | — |
资本支出强度EPRGDEV
| Q4 25 | 82.9% | — | ||
| Q3 25 | 2.4% | — | ||
| Q2 25 | 2.7% | — | ||
| Q1 25 | 8.4% | — | ||
| Q4 24 | 148.9% | — | ||
| Q3 24 | 0.3% | — | ||
| Q2 24 | 4.2% | — | ||
| Q1 24 | 20.6% | — |
现金转化率EPRGDEV
| Q4 25 | 6.29× | — | ||
| Q3 25 | 2.05× | — | ||
| Q2 25 | 1.15× | — | ||
| Q1 25 | 1.51× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 2.62× | — | ||
| Q2 24 | 1.74× | — | ||
| Q1 24 | 1.59× | — |
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
EPR
| Experiential Reportable Operating Segment | $173.3M | 95% |
| Education Reportable Operating Segment | $9.5M | 5% |
GDEV
暂无分部数据
