vs
Firefly Aerospace Inc.（FLY）与REGIS CORP（RGS）财务数据对比。点击上方公司名可切换其他公司
REGIS CORP的季度营收约是Firefly Aerospace Inc.的1.9倍（$57.1M vs $30.8M），REGIS CORP净利率更高（0.8% vs -433.5%，领先434.3%），Firefly Aerospace Inc.同比增速更快（37.6% vs 22.3%），REGIS CORP自由现金流更多（$891.0K vs $-62.0M）
萤火虫航空航天（Firefly Aerospace）是总部位于美国得克萨斯州锡达帕克的商业航天企业，专注于研发中小型运载火箭，为客户提供商业轨道发射服务，致力于降低太空准入门槛，推动商业航天行业的发展。
瑞吉斯公司是一家美国美发沙龙运营商，总部位于明尼苏达州明尼阿波利斯市。截至2021年8月，该集团旗下拥有5563家加盟沙龙以及276家直营门店，是北美地区规模领先的美发沙龙连锁经营企业。
FLY vs RGS — 直观对比
营收规模更大
RGS
是对方的1.9倍
$30.8M
营收增速更快
FLY
高出15.3%
22.3%
净利率更高
RGS
高出434.3%
-433.5%
自由现金流更多
RGS
多$62.9M
$-62.0M
损益表 — Q3 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $30.8M | $57.1M |
| 净利润 | $-133.4M | $456.0K |
| 毛利率 | 27.6% | — |
| 营业利润率 | -202.1% | 10.8% |
| 净利率 | -433.5% | 0.8% |
| 营收同比 | 37.6% | 22.3% |
| 净利润同比 | -227.1% | -94.0% |
| 每股收益（稀释后） | $-1.50 | $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FLYRGS
| Q4 25 | — | $57.1M | ||
| Q3 25 | $30.8M | $59.0M | ||
| Q2 25 | $15.5M | $60.4M | ||
| Q1 25 | — | $57.0M | ||
| Q4 24 | — | $46.7M | ||
| Q3 24 | $22.4M | $46.1M | ||
| Q2 24 | $21.1M | $49.4M | ||
| Q1 24 | — | $49.2M |
净利润FLYRGS
| Q4 25 | — | $456.0K | ||
| Q3 25 | $-133.4M | $1.4M | ||
| Q2 25 | $-63.8M | $116.5M | ||
| Q1 25 | — | $250.0K | ||
| Q4 24 | — | $7.6M | ||
| Q3 24 | $-40.8M | $-853.0K | ||
| Q2 24 | $-53.5M | $91.2M | ||
| Q1 24 | — | $-2.3M |
毛利率FLYRGS
| Q4 25 | — | — | ||
| Q3 25 | 27.6% | — | ||
| Q2 25 | 25.7% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 34.7% | — | ||
| Q2 24 | 14.0% | — | ||
| Q1 24 | — | — |
营业利润率FLYRGS
| Q4 25 | — | 10.8% | ||
| Q3 25 | -202.1% | 10.0% | ||
| Q2 25 | -349.5% | 12.1% | ||
| Q1 25 | — | 8.8% | ||
| Q4 24 | — | 11.8% | ||
| Q3 24 | -152.9% | 4.6% | ||
| Q2 24 | -232.1% | — | ||
| Q1 24 | — | 8.3% |
净利率FLYRGS
| Q4 25 | — | 0.8% | ||
| Q3 25 | -433.5% | 2.3% | ||
| Q2 25 | -410.2% | 192.9% | ||
| Q1 25 | — | 0.4% | ||
| Q4 24 | — | 16.4% | ||
| Q3 24 | -182.3% | -1.9% | ||
| Q2 24 | -253.7% | 184.7% | ||
| Q1 24 | — | -4.7% |
每股收益（稀释后）FLYRGS
| Q4 25 | — | $0.16 | ||
| Q3 25 | $-1.50 | $0.49 | ||
| Q2 25 | $-5.78 | $43.67 | ||
| Q1 25 | — | $0.08 | ||
| Q4 24 | — | $2.71 | ||
| Q3 24 | $-3.57 | $-0.36 | ||
| Q2 24 | $-4.60 | $38.40 | ||
| Q1 24 | — | $-1.00 |
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 | $995.2M | $18.4M |
| 总债务越低越好 | — | $113.3M |
| 股东权益账面价值 | $948.8M | $188.7M |
| 总资产 | $1.3B | $588.3M |
| 负债/权益比越低杠杆越低 | — | 0.60× |
8季度趋势，按日历期对齐
现金及短期投资FLYRGS
| Q4 25 | — | $18.4M | ||
| Q3 25 | $995.2M | $16.6M | ||
| Q2 25 | $205.3M | $17.0M | ||
| Q1 25 | — | $13.3M | ||
| Q4 24 | — | $10.2M | ||
| Q3 24 | $26.4M | $6.3M | ||
| Q2 24 | $21.9M | $10.1M | ||
| Q1 24 | — | $5.9M |
总债务FLYRGS
| Q4 25 | — | $113.3M | ||
| Q3 25 | — | $111.3M | ||
| Q2 25 | $136.1M | $110.8M | ||
| Q1 25 | — | $112.0M | ||
| Q4 24 | — | $111.5M | ||
| Q3 24 | — | $95.2M | ||
| Q2 24 | — | $99.5M | ||
| Q1 24 | — | $179.7M |
股东权益FLYRGS
| Q4 25 | — | $188.7M | ||
| Q3 25 | $948.8M | $187.6M | ||
| Q2 25 | $-918.0M | $185.6M | ||
| Q1 25 | — | $68.6M | ||
| Q4 24 | — | $66.7M | ||
| Q3 24 | $-665.5M | $56.4M | ||
| Q2 24 | $-620.0M | $56.8M | ||
| Q1 24 | — | $-35.8M |
总资产FLYRGS
| Q4 25 | — | $588.3M | ||
| Q3 25 | $1.3B | $592.1M | ||
| Q2 25 | $466.8M | $599.0M | ||
| Q1 25 | — | $511.2M | ||
| Q4 24 | — | $530.1M | ||
| Q3 24 | — | $508.9M | ||
| Q2 24 | — | $530.5M | ||
| Q1 24 | — | $543.7M |
负债/权益比FLYRGS
| Q4 25 | — | 0.60× | ||
| Q3 25 | — | 0.59× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 1.63× | ||
| Q4 24 | — | 1.67× | ||
| Q3 24 | — | 1.69× | ||
| Q2 24 | — | 1.75× | ||
| 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 | $-53.0M | $1.7M |
| 自由现金流经营现金流 - 资本支出 | $-62.0M | $891.0K |
| 自由现金流率自由现金流/营收 | -201.3% | 1.6% |
| 资本支出强度资本支出/营收 | 29.0% | 1.4% |
| 现金转化率经营现金流/净利润 | — | 3.65× |
| 过去12个月自由现金流最近4个季度 | — | $14.9M |
8季度趋势，按日历期对齐
经营现金流FLYRGS
| Q4 25 | — | $1.7M | ||
| Q3 25 | $-53.0M | $2.3M | ||
| Q2 25 | — | $6.8M | ||
| Q1 25 | — | $6.2M | ||
| Q4 24 | — | $2.1M | ||
| Q3 24 | — | $-1.3M | ||
| Q2 24 | — | $5.1M | ||
| Q1 24 | — | $-277.0K |
自由现金流FLYRGS
| Q4 25 | — | $891.0K | ||
| Q3 25 | $-62.0M | $1.9M | ||
| Q2 25 | — | $6.2M | ||
| Q1 25 | — | $5.9M | ||
| Q4 24 | — | $1.7M | ||
| Q3 24 | — | $-1.4M | ||
| Q2 24 | — | $5.1M | ||
| Q1 24 | — | $-326.0K |
自由现金流率FLYRGS
| Q4 25 | — | 1.6% | ||
| Q3 25 | -201.3% | 3.2% | ||
| Q2 25 | — | 10.3% | ||
| Q1 25 | — | 10.3% | ||
| Q4 24 | — | 3.6% | ||
| Q3 24 | — | -3.0% | ||
| Q2 24 | — | 10.3% | ||
| Q1 24 | — | -0.7% |
资本支出强度FLYRGS
| Q4 25 | — | 1.4% | ||
| Q3 25 | 29.0% | 0.7% | ||
| Q2 25 | — | 0.9% | ||
| Q1 25 | — | 0.6% | ||
| Q4 24 | — | 0.9% | ||
| Q3 24 | — | 0.0% | ||
| Q2 24 | — | 0.0% | ||
| Q1 24 | — | 0.1% |
现金转化率FLYRGS
| Q4 25 | — | 3.65× | ||
| Q3 25 | — | 1.68× | ||
| Q2 25 | — | 0.06× | ||
| Q1 25 | — | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.06× | ||
| Q1 24 | — | — |
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
FLY
| Spacecraft Solutions Revenue | $21.4M | 69% |
| Launch Revenue | $9.4M | 31% |
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
