vs
Empire State Realty OP, L.P.（ESBA）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
Rubrik, Inc.的季度营收约是Empire State Realty OP, L.P.的1.8倍（$350.2M vs $199.2M），Empire State Realty OP, L.P.净利率更高（16.1% vs -18.2%，领先34.4%），Rubrik, Inc.同比增速更快（48.3% vs 0.8%），Rubrik, Inc.自由现金流更多（$80.7M vs $50.6M）
Empire State Realty OP, L.P. 是一家房地产运营合伙企业，核心业务为持有、管理及出租优质商业与零售物业，主要布局纽约大都会区，旗下拥有帝国大厦等标志性地标，服务企业租户、零售品牌及旅游相关业务板块。
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。
ESBA vs RBRK — 直观对比
营收规模更大
RBRK
是对方的1.8倍
$199.2M
营收增速更快
RBRK
高出47.4%
0.8%
净利率更高
ESBA
高出34.4%
-18.2%
自由现金流更多
RBRK
多$30.2M
$50.6M
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $199.2M | $350.2M |
| 净利润 | $32.2M | $-63.8M |
| 毛利率 | — | 80.5% |
| 营业利润率 | 17.8% | -21.6% |
| 净利率 | 16.1% | -18.2% |
| 营收同比 | 0.8% | 48.3% |
| 净利润同比 | 71.2% | 51.2% |
| 每股收益（稀释后） | $0.11 | $-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ESBARBRK
| Q4 25 | $199.2M | $350.2M | ||
| Q3 25 | $197.7M | $309.9M | ||
| Q2 25 | $191.3M | $278.5M | ||
| Q1 25 | $180.1M | $258.1M | ||
| Q4 24 | $197.6M | $236.2M | ||
| Q3 24 | $199.6M | $205.0M | ||
| Q2 24 | $189.5M | $187.3M | ||
| Q1 24 | $181.2M | — |
净利润ESBARBRK
| Q4 25 | $32.2M | $-63.8M | ||
| Q3 25 | $13.6M | $-95.9M | ||
| Q2 25 | $11.4M | $-102.1M | ||
| Q1 25 | $15.8M | $-114.9M | ||
| Q4 24 | $18.8M | $-130.9M | ||
| Q3 24 | $22.8M | $-176.9M | ||
| Q2 24 | $28.6M | $-732.1M | ||
| Q1 24 | $10.2M | — |
毛利率ESBARBRK
| Q4 25 | — | 80.5% | ||
| Q3 25 | — | 79.5% | ||
| Q2 25 | — | 78.3% | ||
| Q1 25 | — | 77.4% | ||
| Q4 24 | — | 76.2% | ||
| Q3 24 | — | 73.1% | ||
| Q2 24 | — | 48.8% | ||
| Q1 24 | — | — |
营业利润率ESBARBRK
| Q4 25 | 17.8% | -21.6% | ||
| Q3 25 | 19.9% | -30.5% | ||
| Q2 25 | 18.4% | -33.4% | ||
| Q1 25 | 14.3% | -45.0% | ||
| Q4 24 | 21.7% | -52.8% | ||
| Q3 24 | 22.7% | -82.1% | ||
| Q2 24 | 20.8% | -387.0% | ||
| Q1 24 | 17.1% | — |
净利率ESBARBRK
| Q4 25 | 16.1% | -18.2% | ||
| Q3 25 | 6.9% | -31.0% | ||
| Q2 25 | 6.0% | -36.7% | ||
| Q1 25 | 8.8% | -44.5% | ||
| Q4 24 | 9.5% | -55.4% | ||
| Q3 24 | 11.4% | -86.3% | ||
| Q2 24 | 15.1% | -390.8% | ||
| Q1 24 | 5.6% | — |
每股收益（稀释后）ESBARBRK
| Q4 25 | $0.11 | $-0.32 | ||
| Q3 25 | $0.05 | $-0.49 | ||
| Q2 25 | $0.04 | $-0.53 | ||
| Q1 25 | $0.05 | $5.69 | ||
| Q4 24 | $0.07 | $-0.71 | ||
| Q3 24 | $0.08 | $-0.98 | ||
| Q2 24 | $0.10 | $-11.48 | ||
| Q1 24 | $0.03 | — |
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 | $132.7M | $307.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | — | $-524.4M |
| 总资产 | $4.5B | $2.5B |
| 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ESBARBRK
| Q4 25 | $132.7M | $307.1M | ||
| Q3 25 | $154.1M | $322.7M | ||
| Q2 25 | $94.6M | $284.0M | ||
| Q1 25 | $187.8M | $186.3M | ||
| Q4 24 | $385.5M | $103.9M | ||
| Q3 24 | $421.9M | $142.3M | ||
| Q2 24 | $535.5M | $502.6M | ||
| Q1 24 | $333.6M | — |
股东权益ESBARBRK
| Q4 25 | — | $-524.4M | ||
| Q3 25 | — | $-564.3M | ||
| Q2 25 | — | $-556.5M | ||
| Q1 25 | — | $-553.7M | ||
| Q4 24 | — | $-521.1M | ||
| Q3 24 | — | $-499.3M | ||
| Q2 24 | — | $-514.6M | ||
| Q1 24 | — | — |
总资产ESBARBRK
| Q4 25 | $4.5B | $2.5B | ||
| Q3 25 | $4.1B | $2.4B | ||
| Q2 25 | $4.1B | $1.5B | ||
| Q1 25 | $4.1B | $1.4B | ||
| Q4 24 | $4.5B | $1.3B | ||
| Q3 24 | $4.4B | $1.2B | ||
| Q2 24 | $4.4B | $1.2B | ||
| Q1 24 | $4.2B | — |
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 | $249.1M | $85.5M |
| 自由现金流经营现金流 - 资本支出 | $50.6M | $80.7M |
| 自由现金流率自由现金流/营收 | 25.4% | 23.1% |
| 资本支出强度资本支出/营收 | 99.6% | 1.4% |
| 现金转化率经营现金流/净利润 | 7.74× | — |
| 过去12个月自由现金流最近4个季度 | $109.3M | $256.8M |
8季度趋势，按日历期对齐
经营现金流ESBARBRK
| Q4 25 | $249.1M | $85.5M | ||
| Q3 25 | $105.3M | $64.7M | ||
| Q2 25 | $26.7M | $39.7M | ||
| Q1 25 | $83.1M | $83.6M | ||
| Q4 24 | $260.9M | $23.1M | ||
| Q3 24 | $102.8M | $-27.1M | ||
| Q2 24 | $37.1M | $-31.4M | ||
| Q1 24 | $70.9M | — |
自由现金流ESBARBRK
| Q4 25 | $50.6M | $80.7M | ||
| Q3 25 | $72.8M | $61.2M | ||
| Q2 25 | $-55.1M | $36.8M | ||
| Q1 25 | $41.1M | $78.0M | ||
| Q4 24 | $88.0M | $18.0M | ||
| Q3 24 | $-65.1M | $-29.7M | ||
| Q2 24 | $19.5M | $-35.0M | ||
| Q1 24 | $23.2M | — |
自由现金流率ESBARBRK
| Q4 25 | 25.4% | 23.1% | ||
| Q3 25 | 36.8% | 19.8% | ||
| Q2 25 | -28.8% | 13.2% | ||
| Q1 25 | 22.8% | 30.2% | ||
| Q4 24 | 44.5% | 7.6% | ||
| Q3 24 | -32.6% | -14.5% | ||
| Q2 24 | 10.3% | -18.7% | ||
| Q1 24 | 12.8% | — |
资本支出强度ESBARBRK
| Q4 25 | 99.6% | 1.4% | ||
| Q3 25 | 16.5% | 1.1% | ||
| Q2 25 | 42.8% | 1.0% | ||
| Q1 25 | 23.4% | 2.2% | ||
| Q4 24 | 87.5% | 2.1% | ||
| Q3 24 | 84.1% | 1.3% | ||
| Q2 24 | 9.3% | 1.9% | ||
| Q1 24 | 26.3% | — |
现金转化率ESBARBRK
| Q4 25 | 7.74× | — | ||
| Q3 25 | 7.72× | — | ||
| Q2 25 | 2.35× | — | ||
| Q1 25 | 5.27× | — | ||
| Q4 24 | 13.88× | — | ||
| Q3 24 | 4.51× | — | ||
| Q2 24 | 1.30× | — | ||
| Q1 24 | 6.94× | — |
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
ESBA
| Real Estate Segment | $163.8M | 82% |
| Observatory Segment | $35.2M | 18% |
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
