vs
ESTABLISHMENT LABS HOLDINGS INC.（ESTA）与万物新生（RERE）财务数据对比。点击上方公司名可切换其他公司
ESTABLISHMENT LABS HOLDINGS INC.的季度营收约是万物新生的1.5倍（$64.6M vs $43.2M）
Establishment Labs Holdings Inc.是一家总部位于美国的无晶圆厂半导体企业，同时专注于人工智能领域业务，核心为数据中心及AI基础设施研发高速连接解决方案，于2024年3月在纳斯达克挂牌上市。
万物新生集团（ATRenew Inc.）是中国领先的二手消费电子产品交易与服务平台运营商，核心业务覆盖数码产品回收、质检、翻新及售卖，运营有爱回收等知名品牌，服务覆盖个人消费者及企业客户，市场遍及国内及部分东南亚地区。
ESTA vs RERE — 直观对比
营收规模更大
ESTA
是对方的1.5倍
$43.2M
损益表 — Q4 FY2025 vs Q1 FY2023
| 指标 | | |
|---|---|---|
| 营收 | $64.6M | $43.2M |
| 净利润 | — | $7.3M |
| 毛利率 | 70.5% | — |
| 营业利润率 | -6.1% | — |
| 净利率 | — | 16.9% |
| 营收同比 | 45.2% | — |
| 净利润同比 | — | — |
| 每股收益（稀释后） | $-0.07 | — |
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ESTARERE
| Q4 25 | $64.6M | — | ||
| Q3 25 | $53.8M | — | ||
| Q2 25 | $51.3M | — | ||
| Q1 25 | $41.4M | — | ||
| Q4 24 | $44.5M | — | ||
| Q3 24 | $40.2M | — | ||
| Q2 24 | $44.1M | — | ||
| Q1 24 | $37.2M | — |
净利润ESTARERE
| Q4 25 | — | — | ||
| Q3 25 | $-11.1M | — | ||
| Q2 25 | $-16.6M | — | ||
| Q1 25 | $-20.7M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $-16.7M | — | ||
| Q2 24 | $-17.2M | — | ||
| Q1 24 | $-16.2M | — |
毛利率ESTARERE
| Q4 25 | 70.5% | — | ||
| Q3 25 | 70.1% | — | ||
| Q2 25 | 68.8% | — | ||
| Q1 25 | 67.2% | — | ||
| Q4 24 | 68.5% | — | ||
| Q3 24 | 63.9% | — | ||
| Q2 24 | 65.6% | — | ||
| Q1 24 | 65.6% | — |
营业利润率ESTARERE
| Q4 25 | -6.1% | — | ||
| Q3 25 | -7.5% | — | ||
| Q2 25 | -27.5% | — | ||
| Q1 25 | -41.0% | — | ||
| Q4 24 | -41.9% | — | ||
| Q3 24 | -32.7% | — | ||
| Q2 24 | -21.2% | — | ||
| Q1 24 | -23.8% | — |
净利率ESTARERE
| Q4 25 | — | — | ||
| Q3 25 | -20.7% | — | ||
| Q2 25 | -32.3% | — | ||
| Q1 25 | -50.1% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -41.5% | — | ||
| Q2 24 | -38.9% | — | ||
| Q1 24 | -43.6% | — |
每股收益（稀释后）ESTARERE
| Q4 25 | $-0.07 | — | ||
| Q3 25 | $-0.38 | — | ||
| Q2 25 | $-0.57 | — | ||
| Q1 25 | $-0.70 | — | ||
| Q4 24 | $-1.21 | — | ||
| Q3 24 | $-0.59 | — | ||
| Q2 24 | $-0.62 | — | ||
| Q1 24 | $-0.58 | — |
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 | $75.6M | $228.0M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $23.5M | $557.1M |
| 总资产 | $357.2M | $722.9M |
| 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ESTARERE
| Q4 25 | $75.6M | — | ||
| Q3 25 | $70.6M | — | ||
| Q2 25 | $54.6M | — | ||
| Q1 25 | $69.2M | — | ||
| Q4 24 | $90.3M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
总债务ESTARERE
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $0 | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益ESTARERE
| Q4 25 | $23.5M | — | ||
| Q3 25 | $16.4M | — | ||
| Q2 25 | $22.8M | — | ||
| Q1 25 | $38.5M | — | ||
| Q4 24 | $53.1M | — | ||
| Q3 24 | $32.7M | — | ||
| Q2 24 | $45.0M | — | ||
| Q1 24 | $56.9M | — |
总资产ESTARERE
| Q4 25 | $357.2M | — | ||
| Q3 25 | $338.9M | — | ||
| Q2 25 | $329.7M | — | ||
| Q1 25 | $333.4M | — | ||
| Q4 24 | $346.8M | — | ||
| Q3 24 | $282.7M | — | ||
| Q2 24 | $285.1M | — | ||
| Q1 24 | $301.8M | — |
负债/权益比ESTARERE
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.00× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $-162.0K | — |
| 自由现金流经营现金流 - 资本支出 | $-2.0M | — |
| 自由现金流率自由现金流/营收 | -3.1% | — |
| 资本支出强度资本支出/营收 | 2.8% | — |
| 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 | $-56.9M | — |
8季度趋势，按日历期对齐
经营现金流ESTARERE
| Q4 25 | $-162.0K | — | ||
| Q3 25 | $-11.3M | — | ||
| Q2 25 | $-18.8M | — | ||
| Q1 25 | $-20.7M | — | ||
| Q4 24 | $-20.7M | — | ||
| Q3 24 | $-12.5M | — | ||
| Q2 24 | $-14.2M | — | ||
| Q1 24 | $-11.2M | — |
自由现金流ESTARERE
| Q4 25 | $-2.0M | — | ||
| Q3 25 | $-13.1M | — | ||
| Q2 25 | $-20.4M | — | ||
| Q1 25 | $-21.5M | — | ||
| Q4 24 | $-21.3M | — | ||
| Q3 24 | $-13.9M | — | ||
| Q2 24 | $-15.0M | — | ||
| Q1 24 | $-14.5M | — |
自由现金流率ESTARERE
| Q4 25 | -3.1% | — | ||
| Q3 25 | -24.4% | — | ||
| Q2 25 | -39.7% | — | ||
| Q1 25 | -51.9% | — | ||
| Q4 24 | -47.8% | — | ||
| Q3 24 | -34.6% | — | ||
| Q2 24 | -33.9% | — | ||
| Q1 24 | -38.9% | — |
资本支出强度ESTARERE
| Q4 25 | 2.8% | — | ||
| Q3 25 | 3.4% | — | ||
| Q2 25 | 3.2% | — | ||
| Q1 25 | 1.8% | — | ||
| Q4 24 | 1.2% | — | ||
| Q3 24 | 3.7% | — | ||
| Q2 24 | 1.8% | — | ||
| Q1 24 | 8.9% | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
