vs
自由媒体集团（FWONA）与瑞思迈（RMD）财务数据对比。点击上方公司名可切换其他公司
自由媒体集团的季度营收约是瑞思迈的1.1倍（$1.6B vs $1.4B），瑞思迈净利率更高（27.6% vs 20.7%，领先6.9%），自由媒体集团同比增速更快（150.7% vs 11.0%），过去两年瑞思迈的营收复合增速更高（7.8% vs -23.5%）
自由媒体集团是1991年由约翰·C·马龙创立的美国大型传媒企业，旗下设有两大对应独立追踪股票的业务板块，持有一级方程式集团和Live Nation Entertainment的股权，截至2025年拥有F1、世界摩托车锦标赛、世界超级摩托车锦标赛三项全球顶级赛车运动IP及运营业务。
瑞思迈是一家起源于澳大利亚、总部位于美国加利福尼亚州圣迭戈的医疗设备企业，主打可接入云端的呼吸类医疗设备，用于治疗睡眠呼吸暂停、慢性阻塞性肺病等呼吸道疾病，新冠疫情期间曾大量生产呼吸机等设备助力患者救治。
FWONA vs RMD — 直观对比
营收规模更大
FWONA
是对方的1.1倍
$1.4B
营收增速更快
FWONA
高出139.7%
11.0%
净利率更高
RMD
高出6.9%
20.7%
两年增速更快
RMD
近两年复合增速
-23.5%
损益表 — Q4 FY2025 vs Q4 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.4B |
| 净利润 | $333.0M | $392.6M |
| 毛利率 | — | 61.8% |
| 营业利润率 | 14.0% | 34.6% |
| 净利率 | 20.7% | 27.6% |
| 营收同比 | 150.7% | 11.0% |
| 净利润同比 | 193.8% | 13.9% |
| 每股收益（稀释后） | — | $2.68 |
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FWONARMD
| Q2 26 | — | $1.4B | ||
| Q1 26 | — | $1.4B | ||
| Q4 25 | $1.6B | $1.4B | ||
| Q3 25 | $1.1B | $1.3B | ||
| Q2 25 | $1.3B | $1.3B | ||
| Q1 25 | $447.0M | $1.3B | ||
| Q4 24 | $-3.2B | $1.3B | ||
| Q3 24 | $911.0M | $1.2B |
净利润FWONARMD
| Q2 26 | — | $392.6M | ||
| Q1 26 | — | $398.7M | ||
| Q4 25 | $333.0M | $392.6M | ||
| Q3 25 | $13.0M | $348.5M | ||
| Q2 25 | $204.0M | $379.7M | ||
| Q1 25 | $5.0M | $365.0M | ||
| Q4 24 | $-355.0M | $344.6M | ||
| Q3 24 | $-2.4B | $311.4M |
毛利率FWONARMD
| Q2 26 | — | 61.8% | ||
| Q1 26 | — | 62.2% | ||
| Q4 25 | — | 61.8% | ||
| Q3 25 | — | 61.5% | ||
| Q2 25 | — | 60.8% | ||
| Q1 25 | — | 59.3% | ||
| Q4 24 | — | 58.6% | ||
| Q3 24 | — | 58.6% |
营业利润率FWONARMD
| Q2 26 | — | 34.6% | ||
| Q1 26 | — | 34.9% | ||
| Q4 25 | 14.0% | 34.6% | ||
| Q3 25 | 13.7% | 33.4% | ||
| Q2 25 | 20.4% | 33.7% | ||
| Q1 25 | -15.9% | 33.0% | ||
| Q4 24 | — | 32.5% | ||
| Q3 24 | 11.7% | 31.6% |
净利率FWONARMD
| Q2 26 | — | 27.6% | ||
| Q1 26 | — | 27.9% | ||
| Q4 25 | 20.7% | 27.6% | ||
| Q3 25 | 1.2% | 26.1% | ||
| Q2 25 | 15.2% | 28.2% | ||
| Q1 25 | 1.1% | 28.3% | ||
| Q4 24 | 11.2% | 26.9% | ||
| Q3 24 | -259.9% | 25.4% |
每股收益（稀释后）FWONARMD
| Q2 26 | — | $2.68 | ||
| Q1 26 | — | $2.74 | ||
| Q4 25 | — | $2.68 | ||
| Q3 25 | — | $2.37 | ||
| Q2 25 | — | $2.58 | ||
| Q1 25 | — | $2.48 | ||
| Q4 24 | — | $2.34 | ||
| Q3 24 | — | $2.11 |
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 | $1.1B | $1.4B |
| 总债务越低越好 | $5.1B | $663.8M |
| 股东权益账面价值 | $7.8B | $6.3B |
| 总资产 | $15.4B | $8.5B |
| 负债/权益比越低杠杆越低 | 0.66× | 0.11× |
8季度趋势，按日历期对齐
现金及短期投资FWONARMD
| Q2 26 | — | $1.4B | ||
| Q1 26 | — | $1.7B | ||
| Q4 25 | $1.1B | $1.4B | ||
| Q3 25 | $1.6B | $1.4B | ||
| Q2 25 | $3.4B | $1.2B | ||
| Q1 25 | $3.1B | $932.7M | ||
| Q4 24 | $3.0B | $521.9M | ||
| Q3 24 | $3.1B | $426.4M |
总债务FWONARMD
| Q2 26 | — | $663.8M | ||
| Q1 26 | — | $664.1M | ||
| Q4 25 | $5.1B | $403.9M | ||
| Q3 25 | $7.0B | $408.7M | ||
| Q2 25 | $4.8B | $658.4M | ||
| Q1 25 | $4.6B | $663.1M | ||
| Q4 24 | $4.5B | $662.9M | ||
| Q3 24 | $4.4B | $667.6M |
股东权益FWONARMD
| Q2 26 | — | $6.3B | ||
| Q1 26 | — | $6.5B | ||
| Q4 25 | $7.8B | $6.3B | ||
| Q3 25 | $7.4B | $6.1B | ||
| Q2 25 | $7.3B | $6.0B | ||
| Q1 25 | $7.0B | $5.5B | ||
| Q4 24 | $7.0B | $5.3B | ||
| Q3 24 | $7.4B | $5.2B |
总资产FWONARMD
| Q2 26 | — | $8.5B | ||
| Q1 26 | — | $8.8B | ||
| Q4 25 | $15.4B | $8.5B | ||
| Q3 25 | $17.8B | $8.3B | ||
| Q2 25 | $13.8B | $8.2B | ||
| Q1 25 | $13.3B | $7.6B | ||
| Q4 24 | $12.9B | $7.1B | ||
| Q3 24 | $13.2B | $7.2B |
负债/权益比FWONARMD
| Q2 26 | — | 0.11× | ||
| Q1 26 | — | 0.10× | ||
| Q4 25 | 0.66× | 0.06× | ||
| Q3 25 | 0.95× | 0.07× | ||
| Q2 25 | 0.65× | 0.11× | ||
| Q1 25 | 0.65× | 0.12× | ||
| Q4 24 | 0.65× | 0.13× | ||
| Q3 24 | 0.59× | 0.13× |
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 | $123.0M | — |
| 自由现金流经营现金流 - 资本支出 | $62.0M | — |
| 自由现金流率自由现金流/营收 | 3.9% | — |
| 资本支出强度资本支出/营收 | 3.8% | — |
| 现金转化率经营现金流/净利润 | 0.37× | — |
| 过去12个月自由现金流最近4个季度 | $789.0M | — |
8季度趋势，按日历期对齐
经营现金流FWONARMD
| Q2 26 | — | — | ||
| Q1 26 | — | — | ||
| Q4 25 | $123.0M | $339.7M | ||
| Q3 25 | $173.0M | $457.3M | ||
| Q2 25 | $231.0M | $538.8M | ||
| Q1 25 | $381.0M | $578.7M | ||
| Q4 24 | $-23.0M | $308.6M | ||
| Q3 24 | $182.0M | $325.5M |
自由现金流FWONARMD
| Q2 26 | — | — | ||
| Q1 26 | — | — | ||
| Q4 25 | $62.0M | $311.2M | ||
| Q3 25 | $170.0M | $414.4M | ||
| Q2 25 | $209.0M | $508.2M | ||
| Q1 25 | $348.0M | $557.9M | ||
| Q4 24 | $-46.0M | $288.0M | ||
| Q3 24 | $-153.0M | $307.7M |
自由现金流率FWONARMD
| Q2 26 | — | — | ||
| Q1 26 | — | — | ||
| Q4 25 | 3.9% | 21.9% | ||
| Q3 25 | 15.7% | 31.0% | ||
| Q2 25 | 15.6% | 37.7% | ||
| Q1 25 | 77.9% | 43.2% | ||
| Q4 24 | 1.4% | 22.5% | ||
| Q3 24 | -16.8% | 25.1% |
资本支出强度FWONARMD
| Q2 26 | — | — | ||
| Q1 26 | — | — | ||
| Q4 25 | 3.8% | 2.0% | ||
| Q3 25 | 0.3% | 3.2% | ||
| Q2 25 | 1.6% | 2.3% | ||
| Q1 25 | 7.4% | 1.6% | ||
| Q4 24 | -0.7% | 1.6% | ||
| Q3 24 | 36.8% | 1.5% |
现金转化率FWONARMD
| Q2 26 | — | — | ||
| Q1 26 | — | — | ||
| Q4 25 | 0.37× | 0.87× | ||
| Q3 25 | 13.31× | 1.31× | ||
| Q2 25 | 1.13× | 1.42× | ||
| Q1 25 | 76.20× | 1.59× | ||
| Q4 24 | — | 0.90× | ||
| Q3 24 | — | 1.05× |
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
FWONA
| Formula One | $1.4B | 87% |
| Product Service Or Other | $131.0M | 8% |
| Other | $77.0M | 5% |
RMD
暂无分部数据
