vs
Erie Indemnity（ERIE）与狮门影业（LION）财务数据对比。点击上方公司名可切换其他公司
Erie Indemnity的季度营收约是狮门影业的1.4倍（$1.0B vs $724.3M），Erie Indemnity净利率更高（14.9% vs -6.4%，领先21.2%），狮门影业同比增速更快（52.5% vs 2.3%）
总部位于美国宾夕法尼亚州伊利市的伊利保险集团是财产及意外伤害保险提供商，通过独立保险代理人网络销售车险、家财险、商业保险及人寿保险产品。2021年，该集团以2020财年总营收跻身当年美国财富500强榜单第347位。
狮门加拿大是狮门影业旗下的加拿大娱乐公司，总部位于多伦多娱乐区，核心业务涵盖电影与电视剧的制作、采购发行，为全球市场打造优质影视内容，在北美影视制作领域拥有丰富的行业资源与成熟的运营经验。
ERIE vs LION — 直观对比
营收规模更大
ERIE
是对方的1.4倍
$724.3M
营收增速更快
LION
高出50.2%
2.3%
净利率更高
ERIE
高出21.2%
-6.4%
损益表 — Q1 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.0B | $724.3M |
| 净利润 | $150.5M | $-46.2M |
| 毛利率 | — | — |
| 营业利润率 | 16.5% | 5.0% |
| 净利率 | 14.9% | -6.4% |
| 营收同比 | 2.3% | 52.5% |
| 净利润同比 | 8.7% | 59.3% |
| 每股收益（稀释后） | — | $-0.16 |
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ERIELION
| Q1 26 | $1.0B | — | ||
| Q4 25 | $951.0M | $724.3M | ||
| Q3 25 | $1.1B | $475.1M | ||
| Q2 25 | $1.1B | $525.9M | ||
| Q1 25 | $989.4M | — | ||
| Q4 24 | $924.1M | — | ||
| Q3 24 | $999.9M | — | ||
| Q2 24 | $990.4M | — |
净利润ERIELION
| Q1 26 | $150.5M | — | ||
| Q4 25 | $63.4M | $-46.2M | ||
| Q3 25 | $182.9M | $-113.5M | ||
| Q2 25 | $174.7M | $-108.9M | ||
| Q1 25 | $138.4M | — | ||
| Q4 24 | $152.0M | — | ||
| Q3 24 | $159.8M | — | ||
| Q2 24 | $163.9M | — |
营业利润率ERIELION
| Q1 26 | 16.5% | — | ||
| Q4 25 | 16.6% | 5.0% | ||
| Q3 25 | 19.6% | -9.7% | ||
| Q2 25 | 18.8% | -2.0% | ||
| Q1 25 | 15.3% | — | ||
| Q4 24 | 18.1% | — | ||
| Q3 24 | 18.0% | — | ||
| Q2 24 | 19.2% | — |
净利率ERIELION
| Q1 26 | 14.9% | — | ||
| Q4 25 | 6.7% | -6.4% | ||
| Q3 25 | 17.1% | -23.9% | ||
| Q2 25 | 16.5% | -20.7% | ||
| Q1 25 | 14.0% | — | ||
| Q4 24 | 16.5% | — | ||
| Q3 24 | 16.0% | — | ||
| Q2 24 | 16.5% | — |
每股收益（稀释后）ERIELION
| Q1 26 | — | — | ||
| Q4 25 | — | $-0.16 | ||
| Q3 25 | — | $-0.39 | ||
| Q2 25 | — | $-0.40 | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
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 | — | $182.4M |
| 总债务越低越好 | — | $1.8B |
| 股东权益账面价值 | $2.4B | $-1.3B |
| 总资产 | $3.4B | $5.2B |
| 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ERIELION
| Q1 26 | — | — | ||
| Q4 25 | — | $182.4M | ||
| Q3 25 | — | $202.4M | ||
| Q2 25 | — | $186.1M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
总债务ERIELION
| Q1 26 | — | — | ||
| Q4 25 | — | $1.8B | ||
| Q3 25 | — | $1.8B | ||
| Q2 25 | — | $1.5B | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益ERIELION
| Q1 26 | $2.4B | — | ||
| Q4 25 | $2.3B | $-1.3B | ||
| Q3 25 | $2.3B | $-1.3B | ||
| Q2 25 | $2.2B | $-1.1B | ||
| Q1 25 | $2.1B | — | ||
| Q4 24 | $2.0B | — | ||
| Q3 24 | $1.9B | — | ||
| Q2 24 | $1.8B | — |
总资产ERIELION
| Q1 26 | $3.4B | — | ||
| Q4 25 | $3.4B | $5.2B | ||
| Q3 25 | $3.3B | $5.2B | ||
| Q2 25 | $3.1B | $5.2B | ||
| Q1 25 | $3.0B | — | ||
| Q4 24 | $2.9B | — | ||
| Q3 24 | $2.9B | — | ||
| Q2 24 | $2.7B | — |
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 | — | $-108.9M |
| 自由现金流经营现金流 - 资本支出 | — | $-111.9M |
| 自由现金流率自由现金流/营收 | — | -15.4% |
| 资本支出强度资本支出/营收 | — | 0.4% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流ERIELION
| Q1 26 | — | — | ||
| Q4 25 | $171.6M | $-108.9M | ||
| Q3 25 | $219.4M | $-104.0M | ||
| Q2 25 | $177.6M | $-31.0M | ||
| Q1 25 | $118.1M | — | ||
| Q4 24 | $193.5M | — | ||
| Q3 24 | $199.2M | — | ||
| Q2 24 | $131.4M | — |
自由现金流ERIELION
| Q1 26 | — | — | ||
| Q4 25 | $140.8M | $-111.9M | ||
| Q3 25 | $184.4M | $-107.2M | ||
| Q2 25 | $157.3M | $-34.5M | ||
| Q1 25 | $88.4M | — | ||
| Q4 24 | $146.8M | — | ||
| Q3 24 | $171.5M | — | ||
| Q2 24 | $103.4M | — |
自由现金流率ERIELION
| Q1 26 | — | — | ||
| Q4 25 | 14.8% | -15.4% | ||
| Q3 25 | 17.3% | -22.6% | ||
| Q2 25 | 14.8% | -6.6% | ||
| Q1 25 | 8.9% | — | ||
| Q4 24 | 15.9% | — | ||
| Q3 24 | 17.1% | — | ||
| Q2 24 | 10.4% | — |
资本支出强度ERIELION
| Q1 26 | — | — | ||
| Q4 25 | 3.2% | 0.4% | ||
| Q3 25 | 3.3% | 0.7% | ||
| Q2 25 | 1.9% | 0.7% | ||
| Q1 25 | 3.0% | — | ||
| Q4 24 | 5.0% | — | ||
| Q3 24 | 2.8% | — | ||
| Q2 24 | 2.8% | — |
现金转化率ERIELION
| Q1 26 | — | — | ||
| Q4 25 | 2.71× | — | ||
| Q3 25 | 1.20× | — | ||
| Q2 25 | 1.02× | — | ||
| Q1 25 | 0.85× | — | ||
| Q4 24 | 1.27× | — | ||
| Q3 24 | 1.25× | — | ||
| Q2 24 | 0.80× | — |
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
ERIE
| Management fee revenue - policy issuance and renewal services | $786.4M | 78% |
| Administrative services reimbursement revenue | $200.1M | 20% |
| Management fee revenue - administrative services | $19.5M | 2% |
| Service agreement revenue | $5.9M | 1% |
LION
| Television Production | $303.1M | 42% |
| Digital Media | $155.1M | 21% |
| Third Party Purchasers Individual Agreements | $91.2M | 13% |
| Theatrical | $70.7M | 10% |
| Domestic Television | $43.1M | 6% |
| Starz Business | $24.1M | 3% |
| Other Media | $17.6M | 2% |
| Packaged Media | $14.1M | 2% |
