vs
JFrog Ltd（FROG）与MATTHEWS INTERNATIONAL CORP（MATW）财务数据对比。点击上方公司名可切换其他公司
MATTHEWS INTERNATIONAL CORP的季度营收约是JFrog Ltd的2.0倍（$284.8M vs $145.3M），MATTHEWS INTERNATIONAL CORP净利率更高（15.3% vs -10.5%，领先25.8%），JFrog Ltd同比增速更快（25.2% vs -29.1%），JFrog Ltd自由现金流更多（$49.9M vs $-57.2M）
JFrog Ltd是全球知名的DevOps技术服务商，面向科技、金融、零售、制造等多个行业客户，提供全链路软件发布、制品管理与安全解决方案，助力企业简化云、本地及混合部署环境下的应用开发与交付流程。
马修斯国际旗下的马修斯奥罗拉殡葬解决方案公司是美国规模最大的棺材与骨灰瓮生产商之一，2005年的数据显示其棺材产品占据美国市场超38%的份额，总部位于印第安纳州奥罗拉。该公司同时生产木质、金属棺材与骨灰瓮产品，也为殡葬机构提供殡葬用品供应与咨询服务。
FROG vs MATW — 直观对比
营收规模更大
MATW
是对方的2.0倍
$145.3M
营收增速更快
FROG
高出54.3%
-29.1%
净利率更高
MATW
高出25.8%
-10.5%
自由现金流更多
FROG
多$107.1M
$-57.2M
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $145.3M | $284.8M |
| 净利润 | $-15.2M | $43.6M |
| 毛利率 | 77.9% | 35.0% |
| 营业利润率 | -14.7% | 34.2% |
| 净利率 | -10.5% | 15.3% |
| 营收同比 | 25.2% | -29.1% |
| 净利润同比 | 34.4% | 1356.6% |
| 每股收益（稀释后） | $-0.13 | $1.39 |
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FROGMATW
| Q4 25 | $145.3M | $284.8M | ||
| Q3 25 | $136.9M | — | ||
| Q2 25 | $127.2M | — | ||
| Q1 25 | $122.4M | — | ||
| Q4 24 | $116.1M | — | ||
| Q3 24 | $109.1M | — | ||
| Q2 24 | $103.0M | — | ||
| Q1 24 | $100.3M | — |
净利润FROGMATW
| Q4 25 | $-15.2M | $43.6M | ||
| Q3 25 | $-16.4M | — | ||
| Q2 25 | $-21.7M | — | ||
| Q1 25 | $-18.5M | — | ||
| Q4 24 | $-23.2M | — | ||
| Q3 24 | $-22.9M | — | ||
| Q2 24 | $-14.3M | — | ||
| Q1 24 | $-8.8M | — |
毛利率FROGMATW
| Q4 25 | 77.9% | 35.0% | ||
| Q3 25 | 77.4% | — | ||
| Q2 25 | 76.3% | — | ||
| Q1 25 | 75.3% | — | ||
| Q4 24 | 75.4% | — | ||
| Q3 24 | 75.0% | — | ||
| Q2 24 | 78.8% | — | ||
| Q1 24 | 79.5% | — |
营业利润率FROGMATW
| Q4 25 | -14.7% | 34.2% | ||
| Q3 25 | -15.8% | — | ||
| Q2 25 | -20.4% | — | ||
| Q1 25 | -18.8% | — | ||
| Q4 24 | -21.9% | — | ||
| Q3 24 | -27.4% | — | ||
| Q2 24 | -18.6% | — | ||
| Q1 24 | -16.6% | — |
净利率FROGMATW
| Q4 25 | -10.5% | 15.3% | ||
| Q3 25 | -12.0% | — | ||
| Q2 25 | -17.0% | — | ||
| Q1 25 | -15.1% | — | ||
| Q4 24 | -20.0% | — | ||
| Q3 24 | -21.0% | — | ||
| Q2 24 | -13.9% | — | ||
| Q1 24 | -8.8% | — |
每股收益（稀释后）FROGMATW
| Q4 25 | $-0.13 | $1.39 | ||
| Q3 25 | $-0.14 | — | ||
| Q2 25 | $-0.19 | — | ||
| Q1 25 | $-0.16 | — | ||
| Q4 24 | $-0.21 | — | ||
| Q3 24 | $-0.21 | — | ||
| Q2 24 | $-0.13 | — | ||
| Q1 24 | $-0.08 | — |
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 | $704.4M | $31.4M |
| 总债务越低越好 | — | $529.8M |
| 股东权益账面价值 | $887.4M | $543.2M |
| 总资产 | $1.3B | $1.6B |
| 负债/权益比越低杠杆越低 | — | 0.98× |
8季度趋势，按日历期对齐
现金及短期投资FROGMATW
| Q4 25 | $704.4M | $31.4M | ||
| Q3 25 | $651.1M | — | ||
| Q2 25 | $611.7M | — | ||
| Q1 25 | $563.5M | — | ||
| Q4 24 | $522.0M | — | ||
| Q3 24 | $467.8M | — | ||
| Q2 24 | $591.3M | — | ||
| Q1 24 | $579.6M | — |
总债务FROGMATW
| Q4 25 | — | $529.8M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益FROGMATW
| Q4 25 | $887.4M | $543.2M | ||
| Q3 25 | $859.4M | — | ||
| Q2 25 | $826.5M | — | ||
| Q1 25 | $800.0M | — | ||
| Q4 24 | $773.5M | — | ||
| Q3 24 | $756.2M | — | ||
| Q2 24 | $721.4M | — | ||
| Q1 24 | $707.8M | — |
总资产FROGMATW
| Q4 25 | $1.3B | $1.6B | ||
| Q3 25 | $1.3B | — | ||
| Q2 25 | $1.2B | — | ||
| Q1 25 | $1.2B | — | ||
| Q4 24 | $1.1B | — | ||
| Q3 24 | $1.1B | — | ||
| Q2 24 | $1.0B | — | ||
| Q1 24 | $997.1M | — |
负债/权益比FROGMATW
| Q4 25 | — | 0.98× | ||
| 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 | $50.7M | $-52.0M |
| 自由现金流经营现金流 - 资本支出 | $49.9M | $-57.2M |
| 自由现金流率自由现金流/营收 | 34.3% | -20.1% |
| 资本支出强度资本支出/营收 | 0.6% | 1.8% |
| 现金转化率经营现金流/净利润 | — | -1.19× |
| 过去12个月自由现金流最近4个季度 | $142.3M | — |
8季度趋势，按日历期对齐
经营现金流FROGMATW
| Q4 25 | $50.7M | $-52.0M | ||
| Q3 25 | $30.2M | — | ||
| Q2 25 | $36.1M | — | ||
| Q1 25 | $28.8M | — | ||
| Q4 24 | $49.1M | — | ||
| Q3 24 | $27.6M | — | ||
| Q2 24 | $16.7M | — | ||
| Q1 24 | $17.5M | — |
自由现金流FROGMATW
| Q4 25 | $49.9M | $-57.2M | ||
| Q3 25 | $28.8M | — | ||
| Q2 25 | $35.5M | — | ||
| Q1 25 | $28.1M | — | ||
| Q4 24 | $48.5M | — | ||
| Q3 24 | $26.7M | — | ||
| Q2 24 | $16.0M | — | ||
| Q1 24 | $16.6M | — |
自由现金流率FROGMATW
| Q4 25 | 34.3% | -20.1% | ||
| Q3 25 | 21.0% | — | ||
| Q2 25 | 27.9% | — | ||
| Q1 25 | 23.0% | — | ||
| Q4 24 | 41.8% | — | ||
| Q3 24 | 24.5% | — | ||
| Q2 24 | 15.5% | — | ||
| Q1 24 | 16.6% | — |
资本支出强度FROGMATW
| Q4 25 | 0.6% | 1.8% | ||
| Q3 25 | 1.0% | — | ||
| Q2 25 | 0.5% | — | ||
| Q1 25 | 0.5% | — | ||
| Q4 24 | 0.5% | — | ||
| Q3 24 | 0.9% | — | ||
| Q2 24 | 0.7% | — | ||
| Q1 24 | 0.8% | — |
现金转化率FROGMATW
| Q4 25 | — | -1.19× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
