vs
FIRSTSUN CAPITAL BANCORP（FSUN）与REPLIGEN CORP（RGEN）财务数据对比。点击上方公司名可切换其他公司
REPLIGEN CORP的季度营收约是FIRSTSUN CAPITAL BANCORP的1.8倍（$197.9M vs $110.0M），FIRSTSUN CAPITAL BANCORP净利率更高（19.6% vs 6.7%，领先12.9%），过去两年REPLIGEN CORP的营收复合增速更高（14.4% vs 6.9%）
FirstSun Capital Bancorp是一家总部位于美国的金融控股公司，提供商业及个人贷款、存款产品、财富管理、财资解决方案等全面的银行金融服务，主要面向美国区域市场的个人消费者、中小企业及企业客户。
Repligen是一家全球生命科学企业，专注于创新生物工艺技术与系统的研发及商业化，助力提升生物药生产效率。公司1981年成立，总部位于美国马萨诸塞州沃尔瑟姆，于纳斯达克挂牌上市，股票代码RGEN，截至2025年全球员工超1900人，主要服务生物制药领域客户。
FSUN vs RGEN — 直观对比
营收规模更大
RGEN
是对方的1.8倍
$110.0M
净利率更高
FSUN
高出12.9%
6.7%
两年增速更快
RGEN
近两年复合增速
6.9%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $110.0M | $197.9M |
| 净利润 | $21.6M | $13.3M |
| 毛利率 | — | 52.5% |
| 营业利润率 | — | 9.0% |
| 净利率 | 19.6% | 6.7% |
| 营收同比 | — | 13.6% |
| 净利润同比 | -8.4% | 143.9% |
| 每股收益（稀释后） | $0.76 | $0.24 |
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FSUNRGEN
| Q1 26 | $110.0M | — | ||
| Q4 25 | $110.2M | $197.9M | ||
| Q3 25 | $107.3M | $188.8M | ||
| Q2 25 | $105.6M | $182.4M | ||
| Q1 25 | $96.2M | $169.2M | ||
| Q4 24 | $98.7M | $174.1M | ||
| Q3 24 | $98.2M | $154.9M | ||
| Q2 24 | $96.2M | $154.1M |
净利润FSUNRGEN
| Q1 26 | $21.6M | — | ||
| Q4 25 | $24.8M | $13.3M | ||
| Q3 25 | $23.2M | $14.9M | ||
| Q2 25 | $26.4M | $14.9M | ||
| Q1 25 | $23.6M | $5.8M | ||
| Q4 24 | $16.4M | $-30.3M | ||
| Q3 24 | $22.4M | $-654.0K | ||
| Q2 24 | $24.6M | $3.3M |
毛利率FSUNRGEN
| Q1 26 | — | — | ||
| Q4 25 | — | 52.5% | ||
| Q3 25 | — | 53.2% | ||
| Q2 25 | — | 50.0% | ||
| Q1 25 | — | 53.6% | ||
| Q4 24 | — | 26.1% | ||
| Q3 24 | — | 50.0% | ||
| Q2 24 | — | 49.8% |
营业利润率FSUNRGEN
| Q1 26 | — | — | ||
| Q4 25 | 29.0% | 9.0% | ||
| Q3 25 | 26.4% | 8.9% | ||
| Q2 25 | 31.2% | 7.6% | ||
| Q1 25 | 30.9% | 3.9% | ||
| Q4 24 | 20.4% | -17.7% | ||
| Q3 24 | 29.1% | -5.1% | ||
| Q2 24 | 32.3% | 1.0% |
净利率FSUNRGEN
| Q1 26 | 19.6% | — | ||
| Q4 25 | 22.5% | 6.7% | ||
| Q3 25 | 21.6% | 7.9% | ||
| Q2 25 | 25.0% | 8.2% | ||
| Q1 25 | 24.5% | 3.4% | ||
| Q4 24 | 16.6% | -17.4% | ||
| Q3 24 | 22.8% | -0.4% | ||
| Q2 24 | 25.5% | 2.2% |
每股收益（稀释后）FSUNRGEN
| Q1 26 | $0.76 | — | ||
| Q4 25 | $0.89 | $0.24 | ||
| Q3 25 | $0.82 | $0.26 | ||
| Q2 25 | $0.93 | $0.26 | ||
| Q1 25 | $0.83 | $0.10 | ||
| Q4 24 | $0.57 | $-0.55 | ||
| Q3 24 | $0.79 | $-0.01 | ||
| Q2 24 | $0.88 | $0.06 |
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 | $413.7M | $767.6M |
| 总债务越低越好 | — | $542.2M |
| 股东权益账面价值 | $1.2B | $2.1B |
| 总资产 | $8.6B | $2.9B |
| 负债/权益比越低杠杆越低 | — | 0.26× |
8季度趋势，按日历期对齐
现金及短期投资FSUNRGEN
| Q1 26 | $413.7M | — | ||
| Q4 25 | $652.6M | $767.6M | ||
| Q3 25 | $659.9M | $748.7M | ||
| Q2 25 | $785.1M | $708.9M | ||
| Q1 25 | $621.4M | $697.2M | ||
| Q4 24 | $615.9M | $757.4M | ||
| Q3 24 | $573.7M | $784.0M | ||
| Q2 24 | $535.8M | $809.1M |
总债务FSUNRGEN
| Q1 26 | — | — | ||
| Q4 25 | — | $542.2M | ||
| Q3 25 | — | $537.9M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $525.6M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益FSUNRGEN
| Q1 26 | $1.2B | — | ||
| Q4 25 | $1.2B | $2.1B | ||
| Q3 25 | $1.1B | $2.1B | ||
| Q2 25 | $1.1B | $2.1B | ||
| Q1 25 | $1.1B | $2.0B | ||
| Q4 24 | $1.0B | $2.0B | ||
| Q3 24 | $1.0B | $2.0B | ||
| Q2 24 | $996.6M | $2.0B |
总资产FSUNRGEN
| Q1 26 | $8.6B | — | ||
| Q4 25 | $8.5B | $2.9B | ||
| Q3 25 | $8.5B | $2.9B | ||
| Q2 25 | $8.4B | $2.9B | ||
| Q1 25 | $8.2B | $2.9B | ||
| Q4 24 | $8.1B | $2.8B | ||
| Q3 24 | $8.1B | $2.8B | ||
| Q2 24 | $8.0B | $2.9B |
负债/权益比FSUNRGEN
| Q1 26 | — | — | ||
| Q4 25 | — | 0.26× | ||
| Q3 25 | — | 0.26× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.27× | ||
| Q3 24 | — | — | ||
| Q2 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 | — | $25.7M |
| 自由现金流经营现金流 - 资本支出 | — | $17.6M |
| 自由现金流率自由现金流/营收 | — | 8.9% |
| 资本支出强度资本支出/营收 | — | 4.1% |
| 现金转化率经营现金流/净利润 | — | 1.93× |
| 过去12个月自由现金流最近4个季度 | — | $93.9M |
8季度趋势，按日历期对齐
经营现金流FSUNRGEN
| Q1 26 | — | — | ||
| Q4 25 | $111.5M | $25.7M | ||
| Q3 25 | $49.4M | $48.1M | ||
| Q2 25 | $15.0M | $28.6M | ||
| Q1 25 | $26.4M | $15.0M | ||
| Q4 24 | $101.1M | $39.2M | ||
| Q3 24 | $48.1M | $49.3M | ||
| Q2 24 | $20.9M | $42.2M |
自由现金流FSUNRGEN
| Q1 26 | — | — | ||
| Q4 25 | $104.0M | $17.6M | ||
| Q3 25 | $47.6M | $43.4M | ||
| Q2 25 | $13.0M | $21.5M | ||
| Q1 25 | $24.3M | $11.4M | ||
| Q4 24 | $95.7M | $33.6M | ||
| Q3 24 | $47.1M | $42.3M | ||
| Q2 24 | $19.9M | $37.4M |
自由现金流率FSUNRGEN
| Q1 26 | — | — | ||
| Q4 25 | 94.3% | 8.9% | ||
| Q3 25 | 44.4% | 23.0% | ||
| Q2 25 | 12.3% | 11.8% | ||
| Q1 25 | 25.3% | 6.8% | ||
| Q4 24 | 97.0% | 19.3% | ||
| Q3 24 | 47.9% | 27.3% | ||
| Q2 24 | 20.6% | 24.3% |
资本支出强度FSUNRGEN
| Q1 26 | — | — | ||
| Q4 25 | 6.8% | 4.1% | ||
| Q3 25 | 1.6% | 2.5% | ||
| Q2 25 | 1.9% | 3.9% | ||
| Q1 25 | 2.1% | 2.1% | ||
| Q4 24 | 5.5% | 3.2% | ||
| Q3 24 | 1.1% | 4.5% | ||
| Q2 24 | 1.1% | 3.1% |
现金转化率FSUNRGEN
| Q1 26 | — | — | ||
| Q4 25 | 4.49× | 1.93× | ||
| Q3 25 | 2.13× | 3.23× | ||
| Q2 25 | 0.57× | 1.92× | ||
| Q1 25 | 1.12× | 2.57× | ||
| Q4 24 | 6.18× | — | ||
| Q3 24 | 2.15× | — | ||
| Q2 24 | 0.85× | 12.70× |
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
FSUN
| Net Interest Income | $82.8M | 75% |
| Noninterest Income | $27.2M | 25% |
RGEN
暂无分部数据
