vs
GDEV Inc.（GDEV）与MGP INGREDIENTS INC（MGPI）财务数据对比。点击上方公司名可切换其他公司
MGP INGREDIENTS INC的季度营收约是GDEV Inc.的1.2倍（$138.3M vs $119.9M），GDEV Inc.净利率更高（13.9% vs -97.3%，领先111.2%），GDEV Inc.同比增速更快（13.3% vs -23.5%）
GDEV Inc.是一家游戏娱乐控股公司，在纳斯达克上市，总部位于塞浦路斯利马索尔。该公司前身为2014年成立的游戏公司Nexters，2023年6月改组为控股集团，是欧洲前五的独立移动游戏企业，旗下拥有Nexters Studio、Cubic Games、Royal Ark、Game Gears、Light Hour Games等工作室，分支机构分布在塞浦路斯、亚美尼亚、哈萨克斯坦等地。
MGP配料公司是总部位于美国的优质蒸馏酒、特种小麦和玉米基淀粉及蛋白质配料供应商，服务食品饮料制造、餐饮及工业客户领域，为北美及部分全球市场客户提供定制化配料解决方案。
GDEV vs MGPI — 直观对比
营收规模更大
MGPI
是对方的1.2倍
$119.9M
营收增速更快
GDEV
高出36.8%
-23.5%
净利率更高
GDEV
高出111.2%
-97.3%
损益表 — Q2 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $119.9M | $138.3M |
| 净利润 | $16.6M | $-134.6M |
| 毛利率 | — | 34.9% |
| 营业利润率 | 15.5% | -97.7% |
| 净利率 | 13.9% | -97.3% |
| 营收同比 | 13.3% | -23.5% |
| 净利润同比 | 13.0% | -220.8% |
| 每股收益（稀释后） | $0.90 | $-6.23 |
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GDEVMGPI
| Q4 25 | — | $138.3M | ||
| Q3 25 | — | $130.9M | ||
| Q2 25 | $119.9M | $145.5M | ||
| Q1 25 | — | $121.7M | ||
| Q4 24 | — | $180.8M | ||
| Q3 24 | — | $161.5M | ||
| Q2 24 | $105.8M | $190.8M | ||
| Q1 24 | — | $170.6M |
净利润GDEVMGPI
| Q4 25 | — | $-134.6M | ||
| Q3 25 | — | $15.4M | ||
| Q2 25 | $16.6M | $14.4M | ||
| Q1 25 | — | $-3.0M | ||
| Q4 24 | — | $-42.0M | ||
| Q3 24 | — | $23.9M | ||
| Q2 24 | $14.7M | $32.1M | ||
| Q1 24 | — | $20.6M |
毛利率GDEVMGPI
| Q4 25 | — | 34.9% | ||
| Q3 25 | — | 37.8% | ||
| Q2 25 | — | 40.1% | ||
| Q1 25 | — | 35.6% | ||
| Q4 24 | — | 41.2% | ||
| Q3 24 | — | 40.8% | ||
| Q2 24 | — | 43.6% | ||
| Q1 24 | — | 36.8% |
营业利润率GDEVMGPI
| Q4 25 | — | -97.7% | ||
| Q3 25 | — | 16.1% | ||
| Q2 25 | 15.5% | 14.0% | ||
| Q1 25 | — | -0.6% | ||
| Q4 24 | — | -16.8% | ||
| Q3 24 | — | 20.2% | ||
| Q2 24 | 14.4% | 22.7% | ||
| Q1 24 | — | 17.0% |
净利率GDEVMGPI
| Q4 25 | — | -97.3% | ||
| Q3 25 | — | 11.8% | ||
| Q2 25 | 13.9% | 9.9% | ||
| Q1 25 | — | -2.5% | ||
| Q4 24 | — | -23.2% | ||
| Q3 24 | — | 14.8% | ||
| Q2 24 | 13.9% | 16.8% | ||
| Q1 24 | — | 12.1% |
每股收益（稀释后）GDEVMGPI
| Q4 25 | — | $-6.23 | ||
| Q3 25 | — | $0.71 | ||
| Q2 25 | $0.90 | $0.67 | ||
| Q1 25 | — | $-0.14 | ||
| Q4 24 | — | $-1.86 | ||
| Q3 24 | — | $1.07 | ||
| Q2 24 | $0.81 | $1.43 | ||
| Q1 24 | — | $0.92 |
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 | $41.6M | $18.5M |
| 总债务越低越好 | — | $245.9M |
| 股东权益账面价值 | $-129.4M | $718.4M |
| 总资产 | $210.2M | $1.2B |
| 负债/权益比越低杠杆越低 | — | 0.34× |
8季度趋势，按日历期对齐
现金及短期投资GDEVMGPI
| Q4 25 | — | $18.5M | ||
| Q3 25 | — | $13.4M | ||
| Q2 25 | $41.6M | $17.3M | ||
| Q1 25 | — | $20.1M | ||
| Q4 24 | — | $25.3M | ||
| Q3 24 | — | $20.8M | ||
| Q2 24 | $50.8M | $21.0M | ||
| Q1 24 | — | $19.5M |
总债务GDEVMGPI
| Q4 25 | — | $245.9M | ||
| Q3 25 | — | $262.3M | ||
| Q2 25 | — | $290.7M | ||
| Q1 25 | — | $290.7M | ||
| Q4 24 | — | $317.1M | ||
| Q3 24 | — | $283.6M | ||
| Q2 24 | — | $303.0M | ||
| Q1 24 | — | $294.4M |
股东权益GDEVMGPI
| Q4 25 | — | $718.4M | ||
| Q3 25 | — | $855.2M | ||
| Q2 25 | $-129.4M | $841.8M | ||
| Q1 25 | — | $828.3M | ||
| Q4 24 | — | $834.2M | ||
| Q3 24 | — | $914.5M | ||
| Q2 24 | $-118.7M | $894.5M | ||
| Q1 24 | — | $867.0M |
总资产GDEVMGPI
| Q4 25 | — | $1.2B | ||
| Q3 25 | — | $1.4B | ||
| Q2 25 | $210.2M | $1.4B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | — | $1.4B | ||
| Q2 24 | $282.8M | $1.4B | ||
| Q1 24 | — | $1.4B |
负债/权益比GDEVMGPI
| Q4 25 | — | 0.34× | ||
| Q3 25 | — | 0.31× | ||
| Q2 25 | — | 0.35× | ||
| Q1 25 | — | 0.35× | ||
| Q4 24 | — | 0.38× | ||
| Q3 24 | — | 0.31× | ||
| Q2 24 | — | 0.34× | ||
| Q1 24 | — | 0.34× |
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 | — | $29.1M |
| 自由现金流经营现金流 - 资本支出 | — | $24.3M |
| 自由现金流率自由现金流/营收 | — | 17.5% |
| 资本支出强度资本支出/营收 | — | 3.5% |
| 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 | — | $76.0M |
8季度趋势，按日历期对齐
经营现金流GDEVMGPI
| Q4 25 | — | $29.1M | ||
| Q3 25 | — | $36.1M | ||
| Q2 25 | — | $11.7M | ||
| Q1 25 | — | $44.7M | ||
| Q4 24 | — | $28.8M | ||
| Q3 24 | — | $43.9M | ||
| Q2 24 | — | $5.0M | ||
| Q1 24 | — | $24.6M |
自由现金流GDEVMGPI
| Q4 25 | — | $24.3M | ||
| Q3 25 | — | $27.6M | ||
| Q2 25 | — | $-557.0K | ||
| Q1 25 | — | $24.8M | ||
| Q4 24 | — | $10.4M | ||
| Q3 24 | — | $24.5M | ||
| Q2 24 | — | $-1.4M | ||
| Q1 24 | — | $-2.4M |
自由现金流率GDEVMGPI
| Q4 25 | — | 17.5% | ||
| Q3 25 | — | 21.1% | ||
| Q2 25 | — | -0.4% | ||
| Q1 25 | — | 20.4% | ||
| Q4 24 | — | 5.8% | ||
| Q3 24 | — | 15.2% | ||
| Q2 24 | — | -0.7% | ||
| Q1 24 | — | -1.4% |
资本支出强度GDEVMGPI
| Q4 25 | — | 3.5% | ||
| Q3 25 | — | 6.5% | ||
| Q2 25 | — | 8.4% | ||
| Q1 25 | — | 16.4% | ||
| Q4 24 | — | 10.1% | ||
| Q3 24 | — | 12.0% | ||
| Q2 24 | — | 3.3% | ||
| Q1 24 | — | 15.8% |
现金转化率GDEVMGPI
| Q4 25 | — | — | ||
| Q3 25 | — | 2.34× | ||
| Q2 25 | — | 0.81× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.84× | ||
| Q2 24 | — | 0.15× | ||
| Q1 24 | — | 1.19× |
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
GDEV
暂无分部数据
MGPI
| Branded Spirits | $63.4M | 46% |
| Ingredient Solutions | $31.3M | 23% |
| Specialty Wheat Starches | $16.8M | 12% |
| Mid Spirits | $16.1M | 12% |
| Other Branded Spirits | $8.0M | 6% |
| Commodity Wheat Starch | $2.3M | 2% |
