vs
GDEV Inc.（GDEV）与WW INTERNATIONAL, INC.（WW）财务数据对比。点击上方公司名可切换其他公司
WW INTERNATIONAL, INC.的季度营收约是GDEV Inc.的1.5倍（$184.3M vs $119.9M），GDEV Inc.净利率更高（13.9% vs -30.5%，领先44.4%），GDEV Inc.同比增速更快（13.3% vs -4.5%）
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。
WW国际前身为慧俪轻体国际，是一家总部位于美国的全球性企业，主营减重与体重管理、健身及心态调整相关服务，核心产品为慧俪轻体综合减重饮食方案。公司由纽约皇后区的家庭主妇珍·妮德奇于1963年创立，截至2019年，其服务包含手机应用及网站线上方案、线上或电话指导、线下见面会三种模式。
GDEV vs WW — 直观对比
营收规模更大
WW
是对方的1.5倍
$119.9M
营收增速更快
GDEV
高出17.8%
-4.5%
净利率更高
GDEV
高出44.4%
-30.5%
损益表 — Q2 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $119.9M | $184.3M |
| 净利润 | $16.6M | $-56.3M |
| 毛利率 | — | 72.2% |
| 营业利润率 | 15.5% | 5.8% |
| 净利率 | 13.9% | -30.5% |
| 营收同比 | 13.3% | -4.5% |
| 净利润同比 | 13.0% | -21.8% |
| 每股收益（稀释后） | $0.90 | $-5.63 |
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GDEVWW
| Q3 25 | — | $184.3M | ||
| Q2 25 | $119.9M | — | ||
| Q1 25 | — | $186.6M | ||
| Q4 24 | — | $184.4M | ||
| Q3 24 | — | $192.9M | ||
| Q2 24 | $105.8M | $202.1M | ||
| Q1 24 | — | $206.5M | ||
| Q4 23 | — | $226.8M |
净利润GDEVWW
| Q3 25 | — | $-56.3M | ||
| Q2 25 | $16.6M | — | ||
| Q1 25 | — | $-72.6M | ||
| Q4 24 | — | $25.1M | ||
| Q3 24 | — | $-46.2M | ||
| Q2 24 | $14.7M | $23.3M | ||
| Q1 24 | — | $-347.9M | ||
| Q4 23 | — | — |
毛利率GDEVWW
| Q3 25 | — | 72.2% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 71.2% | ||
| Q4 24 | — | 69.7% | ||
| Q3 24 | — | 67.1% | ||
| Q2 24 | — | 67.9% | ||
| Q1 24 | — | 66.7% | ||
| Q4 23 | — | 63.1% |
营业利润率GDEVWW
| Q3 25 | — | 5.8% | ||
| Q2 25 | 15.5% | — | ||
| Q1 25 | — | -10.8% | ||
| Q4 24 | — | 19.6% | ||
| Q3 24 | — | -20.2% | ||
| Q2 24 | 14.4% | 17.8% | ||
| Q1 24 | — | -130.4% | ||
| Q4 23 | — | — |
净利率GDEVWW
| Q3 25 | — | -30.5% | ||
| Q2 25 | 13.9% | — | ||
| Q1 25 | — | -38.9% | ||
| Q4 24 | — | 13.6% | ||
| Q3 24 | — | -23.9% | ||
| Q2 24 | 13.9% | 11.5% | ||
| Q1 24 | — | -168.4% | ||
| Q4 23 | — | — |
每股收益（稀释后）GDEVWW
| Q3 25 | — | $-5.63 | ||
| Q2 25 | $0.90 | — | ||
| Q1 25 | — | $-0.91 | ||
| Q4 24 | — | $0.34 | ||
| Q3 24 | — | $-0.58 | ||
| Q2 24 | $0.81 | $0.29 | ||
| Q1 24 | — | $-4.39 | ||
| Q4 23 | — | — |
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 | $170.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $-129.4M | $323.0M |
| 总资产 | $210.2M | $968.8M |
| 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GDEVWW
| Q3 25 | — | $170.1M | ||
| Q2 25 | $41.6M | — | ||
| Q1 25 | — | $236.3M | ||
| Q4 24 | — | $53.0M | ||
| Q3 24 | — | $57.2M | ||
| Q2 24 | $50.8M | $42.7M | ||
| Q1 24 | — | $66.6M | ||
| Q4 23 | — | $109.4M |
总债务GDEVWW
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | — | $1.4B | ||
| Q2 24 | — | $1.4B | ||
| Q1 24 | — | $1.4B | ||
| Q4 23 | — | $1.4B |
股东权益GDEVWW
| Q3 25 | — | $323.0M | ||
| Q2 25 | $-129.4M | — | ||
| Q1 25 | — | $-1.2B | ||
| Q4 24 | — | $-1.1B | ||
| Q3 24 | — | $-1.1B | ||
| Q2 24 | $-118.7M | $-1.1B | ||
| Q1 24 | — | $-1.1B | ||
| Q4 23 | — | $-761.1M |
总资产GDEVWW
| Q3 25 | — | $968.8M | ||
| Q2 25 | $210.2M | — | ||
| Q1 25 | — | $696.9M | ||
| Q4 24 | — | $550.3M | ||
| Q3 24 | — | $562.4M | ||
| Q2 24 | $282.8M | $614.3M | ||
| Q1 24 | — | $654.2M | ||
| Q4 23 | — | $982.0M |
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 | — | $8.4M |
| 自由现金流经营现金流 - 资本支出 | — | $8.4M |
| 自由现金流率自由现金流/营收 | — | 4.6% |
| 资本支出强度资本支出/营收 | — | 0.0% |
| 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 | — | $44.3M |
8季度趋势，按日历期对齐
经营现金流GDEVWW
| Q3 25 | — | $8.4M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $15.0M | ||
| Q4 24 | — | $4.6M | ||
| Q3 24 | — | $16.5M | ||
| Q2 24 | — | $-1.9M | ||
| Q1 24 | — | $-36.0M | ||
| Q4 23 | — | $6.7M |
自由现金流GDEVWW
| Q3 25 | — | $8.4M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $15.0M | ||
| Q4 24 | — | $4.5M | ||
| Q3 24 | — | $16.4M | ||
| Q2 24 | — | $-2.2M | ||
| Q1 24 | — | $-36.5M | ||
| Q4 23 | — | $4.2M |
自由现金流率GDEVWW
| Q3 25 | — | 4.6% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 8.0% | ||
| Q4 24 | — | 2.4% | ||
| Q3 24 | — | 8.5% | ||
| Q2 24 | — | -1.1% | ||
| Q1 24 | — | -17.7% | ||
| Q4 23 | — | 1.9% |
资本支出强度GDEVWW
| Q3 25 | — | 0.0% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.0% | ||
| Q4 24 | — | 0.1% | ||
| Q3 24 | — | 0.1% | ||
| Q2 24 | — | 0.1% | ||
| Q1 24 | — | 0.2% | ||
| Q4 23 | — | 1.1% |
现金转化率GDEVWW
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.18× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | -0.08× | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
