vs
艾玛迪斯（GDS）与LifeStance Health Group, Inc.（LFST）财务数据对比。点击上方公司名可切换其他公司
艾玛迪斯的季度营收约是LifeStance Health Group, Inc.的1.1倍（$405.6M vs $382.2M），LifeStance Health Group, Inc.净利率更高（3.1% vs -0.1%，领先3.1%），LifeStance Health Group, Inc.自由现金流更多（$46.6M vs $-96.3M）
西班牙跨国科技企业艾玛迪斯是全球领先的旅游技术服务商，面向航空、酒店、旅行社等各类旅游相关企业提供定制化软件解决方案，业务覆盖全球市场，助力旅游行业客户优化运营效率、提升服务体验。
LifeStance Health Group是美国的门诊行为健康服务提供商，支持线下面诊与远程诊疗两种服务模式，业务涵盖心理咨询、精神科诊疗、经颅磁刺激（TMS）以及氯胺酮治疗等。该公司曾多次因劳动违规、客户信息泄露及误导投资者相关问题遭遇诉讼。
GDS vs LFST — 直观对比
营收规模更大
GDS
是对方的1.1倍
$382.2M
净利率更高
LFST
高出3.1%
-0.1%
自由现金流更多
LFST
多$142.9M
$-96.3M
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $405.6M | $382.2M |
| 净利润 | $-373.0K | $11.7M |
| 毛利率 | 22.1% | — |
| 营业利润率 | — | 4.7% |
| 净利率 | -0.1% | 3.1% |
| 营收同比 | — | 17.4% |
| 净利润同比 | — | 264.1% |
| 每股收益（稀释后） | — | — |
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GDSLFST
| Q4 25 | — | $382.2M | ||
| Q3 25 | $405.6M | $363.8M | ||
| Q2 25 | $404.9M | $345.3M | ||
| Q1 25 | $375.3M | $333.0M | ||
| Q4 24 | — | $325.5M | ||
| Q3 24 | $422.6M | $312.7M | ||
| Q2 24 | $388.9M | $312.3M | ||
| Q1 24 | $363.9M | $300.4M |
净利润GDSLFST
| Q4 25 | — | $11.7M | ||
| Q3 25 | $-373.0K | $1.1M | ||
| Q2 25 | $-240.0K | $-3.8M | ||
| Q1 25 | $-145.0K | $709.0K | ||
| Q4 24 | — | $-7.1M | ||
| Q3 24 | $-32.9M | $-6.0M | ||
| Q2 24 | $-31.9M | $-23.3M | ||
| Q1 24 | $-47.8M | $-21.1M |
毛利率GDSLFST
| Q4 25 | — | — | ||
| Q3 25 | 22.1% | — | ||
| Q2 25 | 23.8% | — | ||
| Q1 25 | 23.7% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 22.2% | — | ||
| Q2 24 | 22.6% | — | ||
| Q1 24 | 21.8% | — |
营业利润率GDSLFST
| Q4 25 | — | 4.7% | ||
| Q3 25 | — | 2.0% | ||
| Q2 25 | — | -0.9% | ||
| Q1 25 | — | 0.5% | ||
| Q4 24 | — | 0.3% | ||
| Q3 24 | 10.8% | 0.0% | ||
| Q2 24 | 11.2% | -5.1% | ||
| Q1 24 | 8.3% | -5.6% |
净利率GDSLFST
| Q4 25 | — | 3.1% | ||
| Q3 25 | -0.1% | 0.3% | ||
| Q2 25 | -0.1% | -1.1% | ||
| Q1 25 | -0.0% | 0.2% | ||
| Q4 24 | — | -2.2% | ||
| Q3 24 | -7.8% | -1.9% | ||
| Q2 24 | -8.2% | -7.5% | ||
| Q1 24 | -13.1% | -7.0% |
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 | — | $248.6M |
| 总债务越低越好 | — | $282.8M |
| 股东权益账面价值 | $3.6B | $1.5B |
| 总资产 | $11.0B | $2.2B |
| 负债/权益比越低杠杆越低 | — | 0.19× |
8季度趋势，按日历期对齐
现金及短期投资GDSLFST
| Q4 25 | — | $248.6M | ||
| Q3 25 | — | $203.9M | ||
| Q2 25 | — | $188.9M | ||
| Q1 25 | — | $134.3M | ||
| Q4 24 | — | $154.6M | ||
| Q3 24 | — | $102.6M | ||
| Q2 24 | — | $87.0M | ||
| Q1 24 | — | $49.5M |
总债务GDSLFST
| Q4 25 | — | $282.8M | ||
| Q3 25 | — | $284.6M | ||
| Q2 25 | — | $286.4M | ||
| Q1 25 | — | $288.2M | ||
| Q4 24 | — | $290.0M | ||
| Q3 24 | — | $287.3M | ||
| Q2 24 | — | $288.0M | ||
| Q1 24 | — | $288.8M |
股东权益GDSLFST
| Q4 25 | — | $1.5B | ||
| Q3 25 | $3.6B | $1.5B | ||
| Q2 25 | $3.4B | $1.5B | ||
| Q1 25 | $3.2B | $1.5B | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | $2.7B | $1.4B | ||
| Q2 24 | $2.6B | $1.4B | ||
| Q1 24 | $2.6B | $1.4B |
总资产GDSLFST
| Q4 25 | — | $2.2B | ||
| Q3 25 | $11.0B | $2.1B | ||
| Q2 25 | $11.1B | $2.1B | ||
| Q1 25 | $10.1B | $2.1B | ||
| Q4 24 | — | $2.1B | ||
| Q3 24 | $11.7B | $2.1B | ||
| Q2 24 | $10.9B | $2.1B | ||
| Q1 24 | $10.5B | $2.1B |
负债/权益比GDSLFST
| Q4 25 | — | 0.19× | ||
| Q3 25 | — | 0.19× | ||
| Q2 25 | — | 0.19× | ||
| Q1 25 | — | 0.20× | ||
| Q4 24 | — | 0.20× | ||
| Q3 24 | — | 0.20× | ||
| Q2 24 | — | 0.20× | ||
| Q1 24 | — | 0.20× |
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 | $103.5M | $57.6M |
| 自由现金流经营现金流 - 资本支出 | $-96.3M | $46.6M |
| 自由现金流率自由现金流/营收 | -23.7% | 12.2% |
| 资本支出强度资本支出/营收 | 49.2% | 2.9% |
| 现金转化率经营现金流/净利润 | — | 4.93× |
| 过去12个月自由现金流最近4个季度 | — | $110.0M |
8季度趋势，按日历期对齐
经营现金流GDSLFST
| Q4 25 | — | $57.6M | ||
| Q3 25 | $103.5M | $27.3M | ||
| Q2 25 | $120.8M | $64.4M | ||
| Q1 25 | — | $-3.1M | ||
| Q4 24 | — | $62.3M | ||
| Q3 24 | $91.4M | $22.7M | ||
| Q2 24 | — | $44.1M | ||
| Q1 24 | — | $-21.8M |
自由现金流GDSLFST
| Q4 25 | — | $46.6M | ||
| Q3 25 | $-96.3M | $17.0M | ||
| Q2 25 | $-55.8M | $56.6M | ||
| Q1 25 | — | $-10.3M | ||
| Q4 24 | — | $56.0M | ||
| Q3 24 | $-321.7M | $17.7M | ||
| Q2 24 | — | $39.0M | ||
| Q1 24 | — | $-26.9M |
自由现金流率GDSLFST
| Q4 25 | — | 12.2% | ||
| Q3 25 | -23.7% | 4.7% | ||
| Q2 25 | -13.8% | 16.4% | ||
| Q1 25 | — | -3.1% | ||
| Q4 24 | — | 17.2% | ||
| Q3 24 | -76.1% | 5.7% | ||
| Q2 24 | — | 12.5% | ||
| Q1 24 | — | -9.0% |
资本支出强度GDSLFST
| Q4 25 | — | 2.9% | ||
| Q3 25 | 49.2% | 2.8% | ||
| Q2 25 | 43.6% | 2.2% | ||
| Q1 25 | — | 2.2% | ||
| Q4 24 | — | 1.9% | ||
| Q3 24 | 97.7% | 1.6% | ||
| Q2 24 | — | 1.6% | ||
| Q1 24 | — | 1.7% |
现金转化率GDSLFST
| Q4 25 | — | 4.93× | ||
| Q3 25 | — | 25.34× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | -4.36× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| 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
GDS
| Service revenue | $405.5M | 100% |
| Equipment sales | $2.8M | 1% |
LFST
暂无分部数据
