vs
Elastic N.V.（ESTC）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
Elastic N.V.的季度营收约是Rubrik, Inc.的1.2倍（$423.5M vs $350.2M），Elastic N.V.净利率更高（-12.1% vs -18.2%，领先6.1%），Rubrik, Inc.同比增速更快（48.3% vs 15.9%），Rubrik, Inc.自由现金流更多（$80.7M vs $26.0M）
Elastic是荷美合资软件企业，2012年成立于荷兰阿姆斯特丹，运营总部分设于荷兰及美国加利福尼亚州旧金山市，于纽交所上市。公司提供企业级搜索、可观测性、网络安全平台，可支持用户实现大规模数据搜索分析、系统性能监测及异常检测。
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。
ESTC vs RBRK — 直观对比
营收规模更大
ESTC
是对方的1.2倍
$350.2M
营收增速更快
RBRK
高出32.4%
15.9%
净利率更高
ESTC
高出6.1%
-18.2%
自由现金流更多
RBRK
多$54.7M
$26.0M
损益表 — Q2 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $423.5M | $350.2M |
| 净利润 | $-51.3M | $-63.8M |
| 毛利率 | 75.9% | 80.5% |
| 营业利润率 | -1.9% | -21.6% |
| 净利率 | -12.1% | -18.2% |
| 营收同比 | 15.9% | 48.3% |
| 净利润同比 | -101.5% | 51.2% |
| 每股收益（稀释后） | $-0.48 | $-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ESTCRBRK
| Q4 25 | $423.5M | $350.2M | ||
| Q3 25 | $415.3M | $309.9M | ||
| Q2 25 | $388.4M | $278.5M | ||
| Q1 25 | $382.1M | $258.1M | ||
| Q4 24 | $365.4M | $236.2M | ||
| Q3 24 | $347.4M | $205.0M | ||
| Q2 24 | $335.0M | $187.3M | ||
| Q1 24 | $328.0M | — |
净利润ESTCRBRK
| Q4 25 | $-51.3M | $-63.8M | ||
| Q3 25 | $-24.6M | $-95.9M | ||
| Q2 25 | $-16.4M | $-102.1M | ||
| Q1 25 | $-17.1M | $-114.9M | ||
| Q4 24 | $-25.4M | $-130.9M | ||
| Q3 24 | $-49.2M | $-176.9M | ||
| Q2 24 | $-41.1M | $-732.1M | ||
| Q1 24 | $176.1M | — |
毛利率ESTCRBRK
| Q4 25 | 75.9% | 80.5% | ||
| Q3 25 | 76.7% | 79.5% | ||
| Q2 25 | 74.8% | 78.3% | ||
| Q1 25 | 74.6% | 77.4% | ||
| Q4 24 | 74.5% | 76.2% | ||
| Q3 24 | 73.6% | 73.1% | ||
| Q2 24 | 73.8% | 48.8% | ||
| Q1 24 | 74.2% | — |
营业利润率ESTCRBRK
| Q4 25 | -1.9% | -21.6% | ||
| Q3 25 | -2.3% | -30.5% | ||
| Q2 25 | -3.1% | -33.4% | ||
| Q1 25 | -1.2% | -45.0% | ||
| Q4 24 | -1.2% | -52.8% | ||
| Q3 24 | -9.7% | -82.1% | ||
| Q2 24 | -13.6% | -387.0% | ||
| Q1 24 | -8.1% | — |
净利率ESTCRBRK
| Q4 25 | -12.1% | -18.2% | ||
| Q3 25 | -5.9% | -31.0% | ||
| Q2 25 | -4.2% | -36.7% | ||
| Q1 25 | -4.5% | -44.5% | ||
| Q4 24 | -7.0% | -55.4% | ||
| Q3 24 | -14.2% | -86.3% | ||
| Q2 24 | -12.3% | -390.8% | ||
| Q1 24 | 53.7% | — |
每股收益（稀释后）ESTCRBRK
| Q4 25 | $-0.48 | $-0.32 | ||
| Q3 25 | $-0.23 | $-0.49 | ||
| Q2 25 | $-0.15 | $-0.53 | ||
| Q1 25 | $-0.16 | $5.69 | ||
| Q4 24 | $-0.25 | $-0.71 | ||
| Q3 24 | $-0.48 | $-0.98 | ||
| Q2 24 | $-0.35 | $-11.48 | ||
| Q1 24 | $1.69 | — |
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 | $1.4B | $307.1M |
| 总债务越低越好 | $570.3M | — |
| 股东权益账面价值 | $891.1M | $-524.4M |
| 总资产 | $2.5B | $2.5B |
| 负债/权益比越低杠杆越低 | 0.64× | — |
8季度趋势，按日历期对齐
现金及短期投资ESTCRBRK
| Q4 25 | $1.4B | $307.1M | ||
| Q3 25 | $1.5B | $322.7M | ||
| Q2 25 | $1.4B | $284.0M | ||
| Q1 25 | $584.0M | $186.3M | ||
| Q4 24 | $658.5M | $103.9M | ||
| Q3 24 | $594.9M | $142.3M | ||
| Q2 24 | $1.1B | $502.6M | ||
| Q1 24 | $526.9M | — |
总债务ESTCRBRK
| Q4 25 | $570.3M | — | ||
| Q3 25 | $570.0M | — | ||
| Q2 25 | $569.7M | — | ||
| Q1 25 | $569.4M | — | ||
| Q4 24 | $569.2M | — | ||
| Q3 24 | $568.9M | — | ||
| Q2 24 | $568.6M | — | ||
| Q1 24 | $568.3M | — |
股东权益ESTCRBRK
| Q4 25 | $891.1M | $-524.4M | ||
| Q3 25 | $971.4M | $-564.3M | ||
| Q2 25 | $927.2M | $-556.5M | ||
| Q1 25 | $859.1M | $-553.7M | ||
| Q4 24 | $811.5M | $-521.1M | ||
| Q3 24 | $759.4M | $-499.3M | ||
| Q2 24 | $738.2M | $-514.6M | ||
| Q1 24 | $707.8M | — |
总资产ESTCRBRK
| Q4 25 | $2.5B | $2.5B | ||
| Q3 25 | $2.5B | $2.4B | ||
| Q2 25 | $2.6B | $1.5B | ||
| Q1 25 | $2.3B | $1.4B | ||
| Q4 24 | $2.2B | $1.3B | ||
| Q3 24 | $2.2B | $1.2B | ||
| Q2 24 | $2.2B | $1.2B | ||
| Q1 24 | $2.1B | — |
负债/权益比ESTCRBRK
| Q4 25 | 0.64× | — | ||
| Q3 25 | 0.59× | — | ||
| Q2 25 | 0.61× | — | ||
| Q1 25 | 0.66× | — | ||
| Q4 24 | 0.70× | — | ||
| Q3 24 | 0.75× | — | ||
| Q2 24 | 0.77× | — | ||
| Q1 24 | 0.80× | — |
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 | $26.6M | $85.5M |
| 自由现金流经营现金流 - 资本支出 | $26.0M | $80.7M |
| 自由现金流率自由现金流/营收 | 6.1% | 23.1% |
| 资本支出强度资本支出/营收 | 0.1% | 1.4% |
| 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 | $302.3M | $256.8M |
8季度趋势，按日历期对齐
经营现金流ESTCRBRK
| Q4 25 | $26.6M | $85.5M | ||
| Q3 25 | $104.8M | $64.7M | ||
| Q2 25 | $87.0M | $39.7M | ||
| Q1 25 | $88.1M | $83.6M | ||
| Q4 24 | $38.4M | $23.1M | ||
| Q3 24 | $52.8M | $-27.1M | ||
| Q2 24 | $60.9M | $-31.4M | ||
| Q1 24 | $52.4M | — |
自由现金流ESTCRBRK
| Q4 25 | $26.0M | $80.7M | ||
| Q3 25 | $104.2M | $61.2M | ||
| Q2 25 | $84.9M | $36.8M | ||
| Q1 25 | $87.3M | $78.0M | ||
| Q4 24 | $37.7M | $18.0M | ||
| Q3 24 | $52.0M | $-29.7M | ||
| Q2 24 | $60.1M | $-35.0M | ||
| Q1 24 | $51.3M | — |
自由现金流率ESTCRBRK
| Q4 25 | 6.1% | 23.1% | ||
| Q3 25 | 25.1% | 19.8% | ||
| Q2 25 | 21.8% | 13.2% | ||
| Q1 25 | 22.8% | 30.2% | ||
| Q4 24 | 10.3% | 7.6% | ||
| Q3 24 | 15.0% | -14.5% | ||
| Q2 24 | 17.9% | -18.7% | ||
| Q1 24 | 15.6% | — |
资本支出强度ESTCRBRK
| Q4 25 | 0.1% | 1.4% | ||
| Q3 25 | 0.2% | 1.1% | ||
| Q2 25 | 0.5% | 1.0% | ||
| Q1 25 | 0.2% | 2.2% | ||
| Q4 24 | 0.2% | 2.1% | ||
| Q3 24 | 0.2% | 1.3% | ||
| Q2 24 | 0.3% | 1.9% | ||
| Q1 24 | 0.3% | — |
现金转化率ESTCRBRK
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.30× | — |
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
ESTC
| Self Managed Subscription | $192.0M | 45% |
| Saa S Self Managed Annual | $156.9M | 37% |
| Saa S Self Managed Monthly | $48.8M | 12% |
| Professional Services | $25.8M | 6% |
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
