vs
GDEV Inc.（GDEV）与SHENANDOAH TELECOMMUNICATIONS CO（SHEN）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SHENANDOAH TELECOMMUNICATIONS CO的1.3倍（$119.9M vs $91.6M），GDEV Inc.净利率更高（13.9% vs -5.9%，领先19.7%），GDEV Inc.同比增速更快（13.3% vs 7.2%）
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。
谢南多厄电信是总部位于美国弗吉尼亚州的区域性电信服务商，面向美国中大西洋地区多州的居民及商业客户提供宽带互联网、无线通信、数字有线电视及光纤网络解决方案，重点服务乡村及城郊欠发达区域。
GDEV vs SHEN — 直观对比
营收规模更大
GDEV
是对方的1.3倍
$91.6M
营收增速更快
GDEV
高出6.1%
7.2%
净利率更高
GDEV
高出19.7%
-5.9%
损益表 — Q2 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $119.9M | $91.6M |
| 净利润 | $16.6M | $-5.4M |
| 毛利率 | — | — |
| 营业利润率 | 15.5% | -1.0% |
| 净利率 | 13.9% | -5.9% |
| 营收同比 | 13.3% | 7.2% |
| 净利润同比 | 13.0% | -95.8% |
| 每股收益（稀释后） | $0.90 | $-0.13 |
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GDEVSHEN
| Q4 25 | — | $91.6M | ||
| Q3 25 | — | $89.8M | ||
| Q2 25 | $119.9M | $88.6M | ||
| Q1 25 | — | $87.9M | ||
| Q4 24 | — | $85.4M | ||
| Q3 24 | — | $87.6M | ||
| Q2 24 | $105.8M | $85.8M | ||
| Q1 24 | — | $69.2M |
净利润GDEVSHEN
| Q4 25 | — | $-5.4M | ||
| Q3 25 | — | $-9.4M | ||
| Q2 25 | $16.6M | $-9.0M | ||
| Q1 25 | — | $-9.1M | ||
| Q4 24 | — | $-2.7M | ||
| Q3 24 | — | $-5.3M | ||
| Q2 24 | $14.7M | $-12.9M | ||
| Q1 24 | — | $214.7M |
营业利润率GDEVSHEN
| Q4 25 | — | -1.0% | ||
| Q3 25 | — | -8.0% | ||
| Q2 25 | 15.5% | -10.3% | ||
| Q1 25 | — | -6.9% | ||
| Q4 24 | — | -6.7% | ||
| Q3 24 | — | -4.8% | ||
| Q2 24 | 14.4% | -18.5% | ||
| Q1 24 | — | -4.0% |
净利率GDEVSHEN
| Q4 25 | — | -5.9% | ||
| Q3 25 | — | -10.5% | ||
| Q2 25 | 13.9% | -10.2% | ||
| Q1 25 | — | -10.4% | ||
| Q4 24 | — | -3.2% | ||
| Q3 24 | — | -6.0% | ||
| Q2 24 | 13.9% | -15.0% | ||
| Q1 24 | — | 310.0% |
每股收益（稀释后）GDEVSHEN
| Q4 25 | — | $-0.13 | ||
| Q3 25 | — | $-0.20 | ||
| Q2 25 | $0.90 | $-0.19 | ||
| Q1 25 | — | $-0.19 | ||
| Q4 24 | — | $-0.34 | ||
| Q3 24 | — | $-0.13 | ||
| Q2 24 | $0.81 | $-0.24 | ||
| Q1 24 | — | $4.25 |
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 | $27.3M |
| 总债务越低越好 | — | $642.4M |
| 股东权益账面价值 | $-129.4M | $880.8M |
| 总资产 | $210.2M | $1.9B |
| 负债/权益比越低杠杆越低 | — | 0.73× |
8季度趋势，按日历期对齐
现金及短期投资GDEVSHEN
| Q4 25 | — | $27.3M | ||
| Q3 25 | — | $22.6M | ||
| Q2 25 | $41.6M | $29.1M | ||
| Q1 25 | — | $87.5M | ||
| Q4 24 | — | $46.3M | ||
| Q3 24 | — | $43.1M | ||
| Q2 24 | $50.8M | $43.8M | ||
| Q1 24 | — | $389.7M |
总债务GDEVSHEN
| Q4 25 | — | $642.4M | ||
| Q3 25 | — | $535.4M | ||
| Q2 25 | — | $513.1M | ||
| Q1 25 | — | $515.8M | ||
| Q4 24 | — | $418.0M | ||
| Q3 24 | — | $345.2M | ||
| Q2 24 | — | $297.4M | ||
| Q1 24 | — | $298.7M |
股东权益GDEVSHEN
| Q4 25 | — | $880.8M | ||
| Q3 25 | — | $892.7M | ||
| Q2 25 | $-129.4M | $902.0M | ||
| Q1 25 | — | $910.5M | ||
| Q4 24 | — | $918.6M | ||
| Q3 24 | — | $925.4M | ||
| Q2 24 | $-118.7M | $933.1M | ||
| Q1 24 | — | $871.6M |
总资产GDEVSHEN
| Q4 25 | — | $1.9B | ||
| Q3 25 | — | $1.9B | ||
| Q2 25 | $210.2M | $1.8B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.7B | ||
| Q2 24 | $282.8M | $1.7B | ||
| Q1 24 | — | $1.4B |
负债/权益比GDEVSHEN
| Q4 25 | — | 0.73× | ||
| Q3 25 | — | 0.60× | ||
| Q2 25 | — | 0.57× | ||
| Q1 25 | — | 0.57× | ||
| Q4 24 | — | 0.46× | ||
| Q3 24 | — | 0.37× | ||
| Q2 24 | — | 0.32× | ||
| 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 | — | $28.8M |
| 自由现金流经营现金流 - 资本支出 | — | $-78.6M |
| 自由现金流率自由现金流/营收 | — | -85.8% |
| 资本支出强度资本支出/营收 | — | 117.2% |
| 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 | — | $-257.9M |
8季度趋势，按日历期对齐
经营现金流GDEVSHEN
| Q4 25 | — | $28.8M | ||
| Q3 25 | — | $30.7M | ||
| Q2 25 | — | $20.9M | ||
| Q1 25 | — | $20.5M | ||
| Q4 24 | — | $20.6M | ||
| Q3 24 | — | $24.3M | ||
| Q2 24 | — | $2.5M | ||
| Q1 24 | — | $15.2M |
自由现金流GDEVSHEN
| Q4 25 | — | $-78.6M | ||
| Q3 25 | — | $-51.4M | ||
| Q2 25 | — | $-65.3M | ||
| Q1 25 | — | $-62.7M | ||
| Q4 24 | — | $-72.0M | ||
| Q3 24 | — | $-51.3M | ||
| Q2 24 | — | $-78.3M | ||
| Q1 24 | — | $-54.9M |
自由现金流率GDEVSHEN
| Q4 25 | — | -85.8% | ||
| Q3 25 | — | -57.2% | ||
| Q2 25 | — | -73.7% | ||
| Q1 25 | — | -71.3% | ||
| Q4 24 | — | -84.3% | ||
| Q3 24 | — | -58.5% | ||
| Q2 24 | — | -91.3% | ||
| Q1 24 | — | -79.3% |
资本支出强度GDEVSHEN
| Q4 25 | — | 117.2% | ||
| Q3 25 | — | 91.4% | ||
| Q2 25 | — | 97.3% | ||
| Q1 25 | — | 94.7% | ||
| Q4 24 | — | 108.4% | ||
| Q3 24 | — | 86.2% | ||
| Q2 24 | — | 94.2% | ||
| Q1 24 | — | 101.2% |
现金转化率GDEVSHEN
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 0.07× |
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
SHEN
| Residential And SMB Incumbent Broadband | $41.5M | 45% |
| Residential And SMB Glo Fiber Expansion Markets | $23.0M | 25% |
| Commercial Fiber | $20.3M | 22% |
| RLEC Other | $6.8M | 7% |
