vs
GDEV Inc.（GDEV）与Prairie Operating Co.（PROP）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Prairie Operating Co.的1.5倍（$119.9M vs $77.7M），GDEV Inc.净利率更高（13.9% vs 1.7%，领先12.2%）
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。
草原农场乳业是一家成立于伊利诺伊州卡林维尔的乳业合作社，现总部设于该州爱德华兹维尔。企业向奶源生产者收奶，将其加工为奶酪、黄油、冰淇淋、酸奶油、农家干酪、蘸酱、酸奶、液态奶等多种乳制品，同时也生产销售果汁、风味饮品与预制冰茶。
GDEV vs PROP — 直观对比
营收规模更大
GDEV
是对方的1.5倍
$77.7M
净利率更高
GDEV
高出12.2%
1.7%
损益表 — Q2 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $119.9M | $77.7M |
| 净利润 | $16.6M | $1.3M |
| 毛利率 | — | — |
| 营业利润率 | 15.5% | 34.8% |
| 净利率 | 13.9% | 1.7% |
| 营收同比 | 13.3% | — |
| 净利润同比 | 13.0% | 111.3% |
| 每股收益（稀释后） | $0.90 | $-0.44 |
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GDEVPROP
| Q3 25 | — | $77.7M | ||
| Q2 25 | $119.9M | $68.1M | ||
| Q1 25 | — | $13.6M | ||
| Q3 24 | — | $0 | ||
| Q2 24 | $105.8M | — | ||
| Q3 23 | — | $458.0K | ||
| Q2 23 | $114.9M | $179.3K | ||
| Q4 22 | — | $0 |
净利润GDEVPROP
| Q3 25 | — | $1.3M | ||
| Q2 25 | $16.6M | $35.7M | ||
| Q1 25 | — | $-2.6M | ||
| Q3 24 | — | $-11.4M | ||
| Q2 24 | $14.7M | — | ||
| Q3 23 | — | $-34.4M | ||
| Q2 23 | $19.5M | $-21.1M | ||
| Q4 22 | — | $-8.0M |
营业利润率GDEVPROP
| Q3 25 | — | 34.8% | ||
| Q2 25 | 15.5% | 27.8% | ||
| Q1 25 | — | 12.9% | ||
| Q3 24 | — | — | ||
| Q2 24 | 14.4% | — | ||
| Q3 23 | — | -1379.0% | ||
| Q2 23 | 12.9% | -1593.5% | ||
| Q4 22 | — | — |
净利率GDEVPROP
| Q3 25 | — | 1.7% | ||
| Q2 25 | 13.9% | 52.4% | ||
| Q1 25 | — | -19.3% | ||
| Q3 24 | — | — | ||
| Q2 24 | 13.9% | — | ||
| Q3 23 | — | -7515.2% | ||
| Q2 23 | 17.0% | -11792.9% | ||
| Q4 22 | — | — |
每股收益（稀释后）GDEVPROP
| Q3 25 | — | $-0.44 | ||
| Q2 25 | $0.90 | $0.18 | ||
| Q1 25 | — | $-3.49 | ||
| Q3 24 | — | $-0.68 | ||
| Q2 24 | $0.81 | — | ||
| Q3 23 | — | $-5.24 | ||
| Q2 23 | $0.99 | $-5.39 | ||
| Q4 22 | — | — |
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 | $10.6M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $-129.4M | $101.8M |
| 总资产 | $210.2M | $939.8M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资GDEVPROP
| Q3 25 | — | $10.6M | ||
| Q2 25 | $41.6M | $10.7M | ||
| Q1 25 | — | $15.0M | ||
| Q3 24 | — | $40.1M | ||
| Q2 24 | $50.8M | — | ||
| Q3 23 | — | $7.2M | ||
| Q2 23 | $68.6M | $8.6M | ||
| Q4 22 | — | $79.8K |
总债务GDEVPROP
| Q3 25 | — | — | ||
| Q2 25 | — | $387.0M | ||
| Q1 25 | — | $377.0M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q3 23 | — | — | ||
| Q2 23 | — | $2.1M | ||
| Q4 22 | — | — |
股东权益GDEVPROP
| Q3 25 | — | $101.8M | ||
| Q2 25 | $-129.4M | $94.2M | ||
| Q1 25 | — | $34.0M | ||
| Q3 24 | — | $61.3M | ||
| Q2 24 | $-118.7M | — | ||
| Q3 23 | — | $-64.0M | ||
| Q2 23 | $-135.8M | $8.0M | ||
| Q4 22 | — | $-6.5M |
总资产GDEVPROP
| Q3 25 | — | $939.8M | ||
| Q2 25 | $210.2M | $858.5M | ||
| Q1 25 | — | $775.4M | ||
| Q3 24 | — | $107.2M | ||
| Q2 24 | $282.8M | — | ||
| Q3 23 | — | $40.1M | ||
| Q2 23 | $302.2M | $16.5M | ||
| Q4 22 | — | $1.8M |
负债/权益比GDEVPROP
| Q3 25 | — | — | ||
| Q2 25 | — | 4.11× | ||
| Q1 25 | — | 11.07× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q3 23 | — | — | ||
| Q2 23 | — | 0.27× | ||
| Q4 22 | — | — |
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 | — | $57.7M |
| 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 | — | 44.80× |
| 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GDEVPROP
| Q3 25 | — | $57.7M | ||
| Q2 25 | — | $-7.2M | ||
| Q1 25 | — | $16.9M | ||
| Q3 24 | — | $2.8M | ||
| Q2 24 | — | — | ||
| Q3 23 | — | $-2.9M | ||
| Q2 23 | — | $-5.1M | ||
| Q4 22 | — | $-306.1K |
资本支出强度GDEVPROP
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q3 23 | — | 0.0% | ||
| Q2 23 | — | — | ||
| Q4 22 | — | — |
现金转化率GDEVPROP
| Q3 25 | — | 44.80× | ||
| Q2 25 | — | -0.20× | ||
| Q1 25 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q3 23 | — | — | ||
| Q2 23 | — | — | ||
| Q4 22 | — | — |
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
PROP
| Crude Oil Sales | $64.9M | 84% |
| Natural Gas Sales | $7.6M | 10% |
| Natural Gas Liquids Reserves | $5.2M | 7% |
