vs
F&G Annuities & Life, Inc.（FG）与Atlassian Corp（TEAM）财务数据对比。点击上方公司名可切换其他公司
F&G Annuities & Life, Inc.的季度营收约是Atlassian Corp的1.1倍（$1.8B vs $1.6B），F&G Annuities & Life, Inc.净利率更高（7.3% vs -2.7%，领先9.9%），Atlassian Corp同比增速更快（23.3% vs 13.2%）
F&G年金人寿保险公司是一家总部位于美国爱荷华州得梅因的上市企业，成立于1959年，核心业务涵盖年金产品、人寿保险及养老金收购服务，长期为客户提供多元化的风险保障与养老财务解决方案。
Dragoneer投资集团是总部位于美国加利福尼亚州旧金山的专业投资机构，专注于全球科技领域的投资布局，业务覆盖公开股票市场与私募股权市场，在全球科技投资赛道拥有丰富的运作经验和行业资源。
FG vs TEAM — 直观对比
营收规模更大
FG
是对方的1.1倍
$1.6B
营收增速更快
TEAM
高出10.1%
13.2%
净利率更高
FG
高出9.9%
-2.7%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.8B | $1.6B |
| 净利润 | $128.0M | $-42.6M |
| 毛利率 | — | 85.0% |
| 营业利润率 | — | -3.0% |
| 净利率 | 7.3% | -2.7% |
| 营收同比 | 13.2% | 23.3% |
| 净利润同比 | -60.9% | -11.6% |
| 每股收益（稀释后） | $0.97 | $-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FGTEAM
| Q4 25 | $1.8B | $1.6B | ||
| Q3 25 | $1.7B | $1.4B | ||
| Q2 25 | $1.4B | $1.4B | ||
| Q1 25 | $908.0M | $1.4B | ||
| Q4 24 | $1.6B | $1.3B | ||
| Q3 24 | $1.4B | $1.2B | ||
| Q2 24 | $1.2B | — | ||
| Q1 24 | $1.6B | $1.2B |
净利润FGTEAM
| Q4 25 | $128.0M | $-42.6M | ||
| Q3 25 | $118.0M | $-51.9M | ||
| Q2 25 | $40.0M | $-23.9M | ||
| Q1 25 | $-21.0M | $-70.8M | ||
| Q4 24 | $327.0M | $-38.2M | ||
| Q3 24 | $-6.0M | $-123.8M | ||
| Q2 24 | $203.0M | — | ||
| Q1 24 | $115.0M | $12.8M |
毛利率FGTEAM
| Q4 25 | — | 85.0% | ||
| Q3 25 | — | 82.0% | ||
| Q2 25 | — | 83.1% | ||
| Q1 25 | — | 83.8% | ||
| Q4 24 | — | 82.7% | ||
| Q3 24 | — | 81.7% | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 82.1% |
营业利润率FGTEAM
| Q4 25 | — | -3.0% | ||
| Q3 25 | — | -6.7% | ||
| Q2 25 | — | -2.1% | ||
| Q1 25 | — | -0.9% | ||
| Q4 24 | — | -4.5% | ||
| Q3 24 | — | -2.7% | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 1.5% |
净利率FGTEAM
| Q4 25 | 7.3% | -2.7% | ||
| Q3 25 | 7.0% | -3.6% | ||
| Q2 25 | 2.9% | -1.7% | ||
| Q1 25 | -2.3% | -5.2% | ||
| Q4 24 | 21.0% | -3.0% | ||
| Q3 24 | -0.4% | -10.4% | ||
| Q2 24 | 17.3% | — | ||
| Q1 24 | 7.3% | 1.1% |
每股收益（稀释后）FGTEAM
| Q4 25 | $0.97 | $-0.16 | ||
| Q3 25 | $0.85 | $-0.20 | ||
| Q2 25 | $0.26 | $-0.08 | ||
| Q1 25 | $-0.20 | $-0.27 | ||
| Q4 24 | $2.53 | $-0.15 | ||
| Q3 24 | $-0.08 | $-0.48 | ||
| Q2 24 | $1.55 | — | ||
| Q1 24 | $0.88 | $0.05 |
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 | $1.5B | $1.6B |
| 总债务越低越好 | $2.2B | — |
| 股东权益账面价值 | $4.8B | $1.6B |
| 总资产 | $98.4B | $6.2B |
| 负债/权益比越低杠杆越低 | 0.47× | — |
8季度趋势，按日历期对齐
现金及短期投资FGTEAM
| Q4 25 | $1.5B | $1.6B | ||
| Q3 25 | $2.2B | $2.8B | ||
| Q2 25 | $1.9B | $2.9B | ||
| Q1 25 | $3.3B | $3.0B | ||
| Q4 24 | $2.3B | $2.5B | ||
| Q3 24 | $3.5B | $2.2B | ||
| Q2 24 | $3.5B | — | ||
| Q1 24 | $2.4B | $2.1B |
总债务FGTEAM
| Q4 25 | $2.2B | — | ||
| Q3 25 | $2.2B | — | ||
| Q2 25 | $2.2B | — | ||
| Q1 25 | $2.2B | — | ||
| Q4 24 | $2.2B | — | ||
| Q3 24 | $2.0B | — | ||
| Q2 24 | $2.0B | — | ||
| Q1 24 | $1.7B | — |
股东权益FGTEAM
| Q4 25 | $4.8B | $1.6B | ||
| Q3 25 | $4.8B | $1.4B | ||
| Q2 25 | $4.4B | $1.3B | ||
| Q1 25 | $4.4B | $1.4B | ||
| Q4 24 | $4.0B | $1.2B | ||
| Q3 24 | $4.3B | $1.0B | ||
| Q2 24 | $3.7B | — | ||
| Q1 24 | $3.5B | $1.1B |
总资产FGTEAM
| Q4 25 | $98.4B | $6.2B | ||
| Q3 25 | $96.1B | $5.7B | ||
| Q2 25 | $91.8B | $6.0B | ||
| Q1 25 | $88.0B | $5.9B | ||
| Q4 24 | $85.0B | $5.4B | ||
| Q3 24 | $84.1B | $5.0B | ||
| Q2 24 | $78.5B | — | ||
| Q1 24 | $74.4B | $5.1B |
负债/权益比FGTEAM
| Q4 25 | 0.47× | — | ||
| Q3 25 | 0.46× | — | ||
| Q2 25 | 0.50× | — | ||
| Q1 25 | 0.51× | — | ||
| Q4 24 | 0.55× | — | ||
| Q3 24 | 0.47× | — | ||
| Q2 24 | 0.56× | — | ||
| Q1 24 | 0.49× | — |
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 | $1.2B | $177.8M |
| 自由现金流经营现金流 - 资本支出 | — | $168.5M |
| 自由现金流率自由现金流/营收 | — | 10.6% |
| 资本支出强度资本支出/营收 | — | 0.6% |
| 现金转化率经营现金流/净利润 | 9.13× | — |
| 过去12个月自由现金流最近4个季度 | — | $1.3B |
8季度趋势，按日历期对齐
经营现金流FGTEAM
| Q4 25 | $1.2B | $177.8M | ||
| Q3 25 | $937.0M | $128.7M | ||
| Q2 25 | $1.6B | $375.3M | ||
| Q1 25 | $956.0M | $652.7M | ||
| Q4 24 | $1.3B | $351.9M | ||
| Q3 24 | $2.1B | $80.5M | ||
| Q2 24 | $1.1B | — | ||
| Q1 24 | $1.5B | $565.4M |
自由现金流FGTEAM
| Q4 25 | — | $168.5M | ||
| Q3 25 | — | $114.6M | ||
| Q2 25 | — | $360.3M | ||
| Q1 25 | — | $638.3M | ||
| Q4 24 | — | $342.6M | ||
| Q3 24 | — | $74.3M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $554.9M |
自由现金流率FGTEAM
| Q4 25 | — | 10.6% | ||
| Q3 25 | — | 8.0% | ||
| Q2 25 | — | 26.0% | ||
| Q1 25 | — | 47.0% | ||
| Q4 24 | — | 26.6% | ||
| Q3 24 | — | 6.3% | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 46.7% |
资本支出强度FGTEAM
| Q4 25 | — | 0.6% | ||
| Q3 25 | — | 1.0% | ||
| Q2 25 | — | 1.1% | ||
| Q1 25 | — | 1.1% | ||
| Q4 24 | — | 0.7% | ||
| Q3 24 | — | 0.5% | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 0.9% |
现金转化率FGTEAM
| Q4 25 | 9.13× | — | ||
| Q3 25 | 7.94× | — | ||
| Q2 25 | 40.50× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 4.04× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | 5.20× | — | ||
| Q1 24 | 13.34× | 44.34× |
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
FG
暂无分部数据
TEAM
| Cloud Deployment Services | $1.1B | 67% |
| Data Center Deployment | $435.6M | 27% |
| Marketplace And Services Deployment | $83.7M | 5% |
