vs
Falcon's Beyond Global, Inc.（FBYD）与SOLAI Ltd（SLAI）财务数据对比。点击上方公司名可切换其他公司
SOLAI Ltd的季度营收约是Falcon's Beyond Global, Inc.的1.7倍（$11.0M vs $6.6M），Falcon's Beyond Global, Inc.净利率更高（-4.5% vs -126.2%，领先121.7%），Falcon's Beyond Global, Inc.同比增速更快（383.5% vs -43.1%），Falcon's Beyond Global, Inc.自由现金流更多（$-4.3M vs $-17.0M）
500 Global成立于2010年，是一家专注早期投资的风投基金与种子创业加速器，创始人为戴夫·麦克卢尔与蔡金嫺。2011年，该机构先后分三批，共吸纳了67家初创企业入驻其位于加州山景城的孵化办公室。截至2024年3月，500 Global的资产管理规模达23亿美元。
FBYD vs SLAI — 直观对比
营收规模更大
SLAI
是对方的1.7倍
$6.6M
营收增速更快
FBYD
高出426.6%
-43.1%
净利率更高
FBYD
高出121.7%
-126.2%
自由现金流更多
FBYD
多$12.6M
$-17.0M
损益表 — Q4 FY2025 vs Q2 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $6.6M | $11.0M |
| 净利润 | $-296.0K | $-13.9M |
| 毛利率 | — | 0.1% |
| 营业利润率 | -30.9% | -126.2% |
| 净利率 | -4.5% | -126.2% |
| 营收同比 | 383.5% | -43.1% |
| 净利润同比 | 97.5% | -173.4% |
| 每股收益（稀释后） | $-0.01 | $-0.01 |
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FBYDSLAI
| Q4 25 | $6.6M | — | ||
| Q3 25 | $4.1M | — | ||
| Q2 25 | $2.5M | $11.0M | ||
| Q1 25 | $1.7M | — | ||
| Q4 24 | $1.4M | — | ||
| Q3 24 | $2.1M | — | ||
| Q2 24 | $1.8M | $19.4M | ||
| Q1 24 | $1.5M | — |
净利润FBYDSLAI
| Q4 25 | $-296.0K | — | ||
| Q3 25 | $-10.4M | — | ||
| Q2 25 | $25.1M | $-13.9M | ||
| Q1 25 | $-8.1M | — | ||
| Q4 24 | $-11.9M | — | ||
| Q3 24 | $39.3M | — | ||
| Q2 24 | $8.0M | $18.9M | ||
| Q1 24 | $114.0M | — |
毛利率FBYDSLAI
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 0.1% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 52.4% | ||
| Q1 24 | — | — |
营业利润率FBYDSLAI
| Q4 25 | -30.9% | — | ||
| Q3 25 | -90.9% | — | ||
| Q2 25 | -53.0% | -126.2% | ||
| Q1 25 | -371.1% | — | ||
| Q4 24 | -335.6% | — | ||
| Q3 24 | -118.9% | — | ||
| Q2 24 | -195.9% | -2.6% | ||
| Q1 24 | -350.5% | — |
净利率FBYDSLAI
| Q4 25 | -4.5% | — | ||
| Q3 25 | -256.8% | — | ||
| Q2 25 | 985.2% | -126.2% | ||
| Q1 25 | -473.8% | — | ||
| Q4 24 | -871.7% | — | ||
| Q3 24 | 1899.5% | — | ||
| Q2 24 | 446.5% | 97.9% | ||
| Q1 24 | 7521.4% | — |
每股收益（稀释后）FBYDSLAI
| Q4 25 | $-0.01 | — | ||
| Q3 25 | $-0.13 | — | ||
| Q2 25 | $0.30 | $-0.01 | ||
| Q1 25 | $-0.13 | — | ||
| Q4 24 | $-0.25 | — | ||
| Q3 24 | $0.39 | — | ||
| Q2 24 | $0.00 | $0.02 | ||
| Q1 24 | $1.27 | — |
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 | $1.9M | $1.2M |
| 总债务越低越好 | $15.6M | — |
| 股东权益账面价值 | $11.9M | $43.8M |
| 总资产 | $66.7M | $69.1M |
| 负债/权益比越低杠杆越低 | 1.31× | — |
8季度趋势，按日历期对齐
现金及短期投资FBYDSLAI
| Q4 25 | $1.9M | — | ||
| Q3 25 | $4.3M | — | ||
| Q2 25 | $26.1M | $1.2M | ||
| Q1 25 | $1.1M | — | ||
| Q4 24 | $825.0K | — | ||
| Q3 24 | $828.0K | — | ||
| Q2 24 | $1.7M | $2.3M | ||
| Q1 24 | $1.1M | — |
总债务FBYDSLAI
| Q4 25 | $15.6M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $41.2M | — | ||
| Q3 24 | $10.3M | — | ||
| Q2 24 | $15.7M | — | ||
| Q1 24 | $15.1M | — |
股东权益FBYDSLAI
| Q4 25 | $11.9M | — | ||
| Q3 25 | $9.2M | — | ||
| Q2 25 | $414.0K | $43.8M | ||
| Q1 25 | $-11.6M | — | ||
| Q4 24 | $-9.0M | — | ||
| Q3 24 | $-1.4M | — | ||
| Q2 24 | $-44.7M | $45.9M | ||
| Q1 24 | $-61.7M | — |
总资产FBYDSLAI
| Q4 25 | $66.7M | — | ||
| Q3 25 | $66.8M | — | ||
| Q2 25 | $89.2M | $69.1M | ||
| Q1 25 | $56.7M | — | ||
| Q4 24 | $61.2M | — | ||
| Q3 24 | $66.5M | — | ||
| Q2 24 | $65.9M | $63.3M | ||
| Q1 24 | $67.8M | — |
负债/权益比FBYDSLAI
| Q4 25 | 1.31× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| 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 | $-4.3M | $-17.0M |
| 自由现金流经营现金流 - 资本支出 | $-4.3M | $-17.0M |
| 自由现金流率自由现金流/营收 | -66.0% | -154.2% |
| 资本支出强度资本支出/营收 | 0.3% | 0.0% |
| 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FBYDSLAI
| Q4 25 | $-4.3M | — | ||
| Q3 25 | $-13.3M | — | ||
| Q2 25 | $-7.9M | $-17.0M | ||
| Q1 25 | $945.0K | — | ||
| Q4 24 | $-3.8M | — | ||
| Q3 24 | $-2.4M | — | ||
| Q2 24 | $-2.6M | $-12.1M | ||
| Q1 24 | $-3.8M | — |
自由现金流FBYDSLAI
| Q4 25 | $-4.3M | — | ||
| Q3 25 | $-13.4M | — | ||
| Q2 25 | — | $-17.0M | ||
| Q1 25 | $853.0K | — | ||
| Q4 24 | $-3.8M | — | ||
| Q3 24 | $-2.4M | — | ||
| Q2 24 | $-2.6M | — | ||
| Q1 24 | $-3.8M | — |
自由现金流率FBYDSLAI
| Q4 25 | -66.0% | — | ||
| Q3 25 | -329.6% | — | ||
| Q2 25 | — | -154.2% | ||
| Q1 25 | 49.9% | — | ||
| Q4 24 | -278.7% | — | ||
| Q3 24 | -114.9% | — | ||
| Q2 24 | -145.6% | — | ||
| Q1 24 | -248.8% | — |
资本支出强度FBYDSLAI
| Q4 25 | 0.3% | — | ||
| Q3 25 | 1.0% | — | ||
| Q2 25 | 0.0% | 0.0% | ||
| Q1 25 | 5.4% | — | ||
| Q4 24 | 0.1% | — | ||
| Q3 24 | 0.2% | — | ||
| Q2 24 | 0.1% | — | ||
| Q1 24 | 0.3% | — |
现金转化率FBYDSLAI
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | -0.31× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -0.06× | — | ||
| Q2 24 | -0.33× | -0.64× | ||
| Q1 24 | -0.03× | — |
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
FBYD
暂无分部数据
SLAI
| Data center | $6.5M | 59% |
| Cryptocurrency mining | $4.6M | 41% |
