vs
六旗（FUN）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
六旗的季度营收约是Rubrik, Inc.的1.9倍（$650.1M vs $350.2M），六旗净利率更高（-14.2% vs -18.2%，领先4.0%），Rubrik, Inc.自由现金流更多（$80.7M vs $-109.3M）
六旗娱乐是总部位于美国北卡罗来纳州夏洛特的游乐园运营企业，由雪松会与原六旗公司于2024年7月1日对等合并而成，是全球最大的区域性游乐园运营商。旗下共运营42个场地，包含27座游乐园、15座水上乐园，配套9处 onsite 度假物业。
Rubrik是总部位于美国加利福尼亚州帕洛阿尔托的云数据管理与数据安全企业，成立于2014年1月，专注于为客户提供云环境下的数据管理、安全防护相关解决方案，2024年4月在纽约证券交易所上市。
FUN vs RBRK — 直观对比
营收规模更大
FUN
是对方的1.9倍
$350.2M
净利率更高
FUN
高出4.0%
-18.2%
自由现金流更多
RBRK
多$190.0M
$-109.3M
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $650.1M | $350.2M |
| 净利润 | $-92.4M | $-63.8M |
| 毛利率 | 91.4% | 80.5% |
| 营业利润率 | -3.8% | -21.6% |
| 净利率 | -14.2% | -18.2% |
| 营收同比 | — | 48.3% |
| 净利润同比 | — | 51.2% |
| 每股收益（稀释后） | $-0.93 | $-0.32 |
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FUNRBRK
| Q4 25 | $650.1M | $350.2M | ||
| Q3 25 | $1.3B | $309.9M | ||
| Q2 25 | $930.4M | $278.5M | ||
| Q1 25 | $202.1M | $258.1M | ||
| Q4 24 | — | $236.2M | ||
| Q3 24 | $1.3B | $205.0M | ||
| Q2 24 | $571.6M | $187.3M |
净利润FUNRBRK
| Q4 25 | $-92.4M | $-63.8M | ||
| Q3 25 | $-1.2B | $-95.9M | ||
| Q2 25 | $-99.6M | $-102.1M | ||
| Q1 25 | $-219.7M | $-114.9M | ||
| Q4 24 | — | $-130.9M | ||
| Q3 24 | $111.0M | $-176.9M | ||
| Q2 24 | $55.6M | $-732.1M |
毛利率FUNRBRK
| Q4 25 | 91.4% | 80.5% | ||
| Q3 25 | 91.6% | 79.5% | ||
| Q2 25 | 91.3% | 78.3% | ||
| Q1 25 | 89.3% | 77.4% | ||
| Q4 24 | — | 76.2% | ||
| Q3 24 | 91.9% | 73.1% | ||
| Q2 24 | 90.7% | 48.8% |
营业利润率FUNRBRK
| Q4 25 | -3.8% | -21.6% | ||
| Q3 25 | -83.7% | -30.5% | ||
| Q2 25 | 8.0% | -33.4% | ||
| Q1 25 | -158.9% | -45.0% | ||
| Q4 24 | — | -52.8% | ||
| Q3 24 | 19.5% | -82.1% | ||
| Q2 24 | 21.6% | -387.0% |
净利率FUNRBRK
| Q4 25 | -14.2% | -18.2% | ||
| Q3 25 | -90.1% | -31.0% | ||
| Q2 25 | -10.7% | -36.7% | ||
| Q1 25 | -108.7% | -44.5% | ||
| Q4 24 | — | -55.4% | ||
| Q3 24 | 8.2% | -86.3% | ||
| Q2 24 | 9.7% | -390.8% |
每股收益（稀释后）FUNRBRK
| Q4 25 | $-0.93 | $-0.32 | ||
| Q3 25 | $-11.77 | $-0.49 | ||
| Q2 25 | $-0.99 | $-0.53 | ||
| Q1 25 | $-2.20 | $5.69 | ||
| Q4 24 | — | $-0.71 | ||
| Q3 24 | $1.10 | $-0.98 | ||
| Q2 24 | — | $-11.48 |
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 | $91.1M | $307.1M |
| 总债务越低越好 | $5.2B | — |
| 股东权益账面价值 | $549.8M | $-524.4M |
| 总资产 | $7.8B | $2.5B |
| 负债/权益比越低杠杆越低 | 9.40× | — |
8季度趋势，按日历期对齐
现金及短期投资FUNRBRK
| Q4 25 | $91.1M | $307.1M | ||
| Q3 25 | $70.7M | $322.7M | ||
| Q2 25 | $107.4M | $284.0M | ||
| Q1 25 | $61.5M | $186.3M | ||
| Q4 24 | — | $103.9M | ||
| Q3 24 | $89.7M | $142.3M | ||
| Q2 24 | $52.9M | $502.6M |
总债务FUNRBRK
| Q4 25 | $5.2B | — | ||
| Q3 25 | $5.0B | — | ||
| Q2 25 | $5.3B | — | ||
| Q1 25 | $5.0B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $4.6B | — | ||
| Q2 24 | $2.3B | — |
股东权益FUNRBRK
| Q4 25 | $549.8M | $-524.4M | ||
| Q3 25 | $614.3M | $-564.3M | ||
| Q2 25 | $1.8B | $-556.5M | ||
| Q1 25 | $1.8B | $-553.7M | ||
| Q4 24 | — | $-521.1M | ||
| Q3 24 | $2.3B | $-499.3M | ||
| Q2 24 | — | $-514.6M |
总资产FUNRBRK
| Q4 25 | $7.8B | $2.5B | ||
| Q3 25 | $7.9B | $2.4B | ||
| Q2 25 | $9.5B | $1.5B | ||
| Q1 25 | $9.2B | $1.4B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | $9.4B | $1.2B | ||
| Q2 24 | $2.3B | $1.2B |
负债/权益比FUNRBRK
| Q4 25 | 9.40× | — | ||
| Q3 25 | 8.16× | — | ||
| Q2 25 | 2.97× | — | ||
| Q1 25 | 2.75× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 1.95× | — | ||
| 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 | $-37.7M | $85.5M |
| 自由现金流经营现金流 - 资本支出 | $-109.3M | $80.7M |
| 自由现金流率自由现金流/营收 | -16.8% | 23.1% |
| 资本支出强度资本支出/营收 | 11.0% | 1.4% |
| 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 | $-152.2M | $256.8M |
8季度趋势，按日历期对齐
经营现金流FUNRBRK
| Q4 25 | $-37.7M | $85.5M | ||
| Q3 25 | $356.2M | $64.7M | ||
| Q2 25 | $187.0M | $39.7M | ||
| Q1 25 | $-178.0M | $83.6M | ||
| Q4 24 | — | $23.1M | ||
| Q3 24 | $337.4M | $-27.1M | ||
| Q2 24 | — | $-31.4M |
自由现金流FUNRBRK
| Q4 25 | $-109.3M | $80.7M | ||
| Q3 25 | $256.2M | $61.2M | ||
| Q2 25 | $18.8M | $36.8M | ||
| Q1 25 | $-318.0M | $78.0M | ||
| Q4 24 | — | $18.0M | ||
| Q3 24 | $227.7M | $-29.7M | ||
| Q2 24 | — | $-35.0M |
自由现金流率FUNRBRK
| Q4 25 | -16.8% | 23.1% | ||
| Q3 25 | 19.4% | 19.8% | ||
| Q2 25 | 2.0% | 13.2% | ||
| Q1 25 | -157.4% | 30.2% | ||
| Q4 24 | — | 7.6% | ||
| Q3 24 | 16.9% | -14.5% | ||
| Q2 24 | — | -18.7% |
资本支出强度FUNRBRK
| Q4 25 | 11.0% | 1.4% | ||
| Q3 25 | 7.6% | 1.1% | ||
| Q2 25 | 18.1% | 1.0% | ||
| Q1 25 | 69.3% | 2.2% | ||
| Q4 24 | — | 2.1% | ||
| Q3 24 | 8.1% | 1.3% | ||
| Q2 24 | — | 1.9% |
现金转化率FUNRBRK
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 3.04× | — | ||
| Q2 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
FUN
| Admission | $327.4M | 50% |
| Food Merchandiseand Gaming | $205.7M | 32% |
| Accommodations Extra Charge Products And Other | $117.0M | 18% |
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
