vs
GDEV Inc.（GDEV）与Ranpak Holdings Corp.（PACK）财务数据对比。点击上方公司名可切换其他公司
GDEV Inc.的季度营收约是Ranpak Holdings Corp.的1.3倍（$119.9M vs $93.7M），GDEV Inc.同比增速更快（13.3% vs 2.3%）
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。
Ranpak Holdings Corp.主营生产防护纸质包装设备与纸制品，可为电商及各行业货品运输提供纸质缓冲包装方案，同时也供应自动化包装解决方案。公司总部位于美国俄亥俄州康科德，在美国本土多个州、捷克、荷兰、中国上海及新加坡均设有生产基地与办公室，产品可用于包裹缠绕、缓冲填隙、冷链运输等多种场景。
GDEV vs PACK — 直观对比
营收规模更大
GDEV
是对方的1.3倍
$93.7M
营收增速更快
GDEV
高出11.0%
2.3%
损益表 — Q2 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $119.9M | $93.7M |
| 净利润 | $16.6M | — |
| 毛利率 | — | 39.0% |
| 营业利润率 | 15.5% | -1.0% |
| 净利率 | 13.9% | — |
| 营收同比 | 13.3% | 2.3% |
| 净利润同比 | 13.0% | — |
| 每股收益（稀释后） | $0.90 | $-0.11 |
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GDEVPACK
| Q4 25 | — | $93.7M | ||
| Q3 25 | — | $83.6M | ||
| Q2 25 | $119.9M | $77.8M | ||
| Q1 25 | — | $77.6M | ||
| Q4 24 | — | $91.6M | ||
| Q3 24 | — | $78.6M | ||
| Q2 24 | $105.8M | $72.8M | ||
| Q1 24 | — | $72.5M |
净利润GDEVPACK
| Q4 25 | — | — | ||
| Q3 25 | — | $-10.4M | ||
| Q2 25 | $16.6M | $-7.5M | ||
| Q1 25 | — | $-10.9M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $-8.1M | ||
| Q2 24 | $14.7M | $5.5M | ||
| Q1 24 | — | $-8.1M |
毛利率GDEVPACK
| Q4 25 | — | 39.0% | ||
| Q3 25 | — | 41.1% | ||
| Q2 25 | — | 37.1% | ||
| Q1 25 | — | 39.8% | ||
| Q4 24 | — | 45.2% | ||
| Q3 24 | — | 43.8% | ||
| Q2 24 | — | 43.5% | ||
| Q1 24 | — | 44.6% |
营业利润率GDEVPACK
| Q4 25 | — | -1.0% | ||
| Q3 25 | — | -6.8% | ||
| Q2 25 | 15.5% | -12.5% | ||
| Q1 25 | — | -10.3% | ||
| Q4 24 | — | 1.5% | ||
| Q3 24 | — | -5.3% | ||
| Q2 24 | 14.4% | -7.1% | ||
| Q1 24 | — | -6.6% |
净利率GDEVPACK
| Q4 25 | — | — | ||
| Q3 25 | — | -12.4% | ||
| Q2 25 | 13.9% | -9.6% | ||
| Q1 25 | — | -14.0% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | -10.3% | ||
| Q2 24 | 13.9% | 7.6% | ||
| Q1 24 | — | -11.2% |
每股收益（稀释后）GDEVPACK
| Q4 25 | — | $-0.11 | ||
| Q3 25 | — | $-0.12 | ||
| Q2 25 | $0.90 | $-0.09 | ||
| Q1 25 | — | $-0.13 | ||
| Q4 24 | — | $-0.13 | ||
| Q3 24 | — | $-0.10 | ||
| Q2 24 | $0.81 | $0.07 | ||
| Q1 24 | — | $-0.10 |
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 | $63.0M |
| 总债务越低越好 | — | $401.9M |
| 股东权益账面价值 | $-129.4M | $534.9M |
| 总资产 | $210.2M | $1.1B |
| 负债/权益比越低杠杆越低 | — | 0.75× |
8季度趋势，按日历期对齐
现金及短期投资GDEVPACK
| Q4 25 | — | $63.0M | ||
| Q3 25 | — | $49.9M | ||
| Q2 25 | $41.6M | $49.2M | ||
| Q1 25 | — | $65.5M | ||
| Q4 24 | — | $76.1M | ||
| Q3 24 | — | $69.5M | ||
| Q2 24 | $50.8M | $65.1M | ||
| Q1 24 | — | $55.1M |
总债务GDEVPACK
| Q4 25 | — | $401.9M | ||
| Q3 25 | — | $403.1M | ||
| Q2 25 | — | $403.1M | ||
| Q1 25 | — | $405.2M | ||
| Q4 24 | — | $406.4M | ||
| Q3 24 | — | $403.2M | ||
| Q2 24 | — | $396.1M | ||
| Q1 24 | — | $396.7M |
股东权益GDEVPACK
| Q4 25 | — | $534.9M | ||
| Q3 25 | — | $537.8M | ||
| Q2 25 | $-129.4M | $539.0M | ||
| Q1 25 | — | $544.1M | ||
| Q4 24 | — | $548.1M | ||
| Q3 24 | — | $564.3M | ||
| Q2 24 | $-118.7M | $566.2M | ||
| Q1 24 | — | $560.0M |
总资产GDEVPACK
| Q4 25 | — | $1.1B | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | $210.2M | $1.1B | ||
| Q1 25 | — | $1.1B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $1.1B | ||
| Q2 24 | $282.8M | $1.1B | ||
| Q1 24 | — | $1.1B |
负债/权益比GDEVPACK
| Q4 25 | — | 0.75× | ||
| Q3 25 | — | 0.75× | ||
| Q2 25 | — | 0.75× | ||
| Q1 25 | — | 0.74× | ||
| Q4 24 | — | 0.74× | ||
| Q3 24 | — | 0.71× | ||
| Q2 24 | — | 0.70× | ||
| Q1 24 | — | 0.71× |
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 | — | $19.5M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 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 | — | — |
8季度趋势，按日历期对齐
经营现金流GDEVPACK
| Q4 25 | — | $19.5M | ||
| Q3 25 | — | $8.5M | ||
| Q2 25 | — | $-3.6M | ||
| Q1 25 | — | $-1.3M | ||
| Q4 24 | — | $6.5M | ||
| Q3 24 | — | $10.1M | ||
| Q2 24 | — | $19.6M | ||
| Q1 24 | — | $5.2M |
现金转化率GDEVPACK
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 3.56× | ||
| Q1 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
GDEV
暂无分部数据
PACK
| Other | $47.9M | 51% |
| Europe And Asia Segment | $45.8M | 49% |
