vs
艾玛迪斯（GDS）与Royalty Pharma plc（RPRX）财务数据对比。点击上方公司名可切换其他公司
Royalty Pharma plc的季度营收约是艾玛迪斯的1.5倍（$622.0M vs $405.6M），Royalty Pharma plc净利率更高（34.4% vs -0.1%，领先34.5%）
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。
本公司是总部位于美国马萨诸塞州剑桥市的临床阶段生物制药企业，专注于研发可调节转化生长因子β（TGF-β）超家族蛋白的药物，该类蛋白在红细胞、肌肉、骨骼、血管等细胞与组织的生长修复过程中发挥核心作用。
GDS vs RPRX — 直观对比
营收规模更大
RPRX
是对方的1.5倍
$405.6M
净利率更高
RPRX
高出34.5%
-0.1%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $405.6M | $622.0M |
| 净利润 | $-373.0K | $214.2M |
| 毛利率 | 22.1% | — |
| 营业利润率 | — | 62.4% |
| 净利率 | -0.1% | 34.4% |
| 营收同比 | — | 4.8% |
| 净利润同比 | — | 2.9% |
| 每股收益（稀释后） | — | $0.49 |
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GDSRPRX
| Q4 25 | — | $622.0M | ||
| Q3 25 | $405.6M | $609.3M | ||
| Q2 25 | $404.9M | $578.7M | ||
| Q1 25 | $375.3M | $568.2M | ||
| Q4 24 | — | $593.6M | ||
| Q3 24 | $422.6M | $564.7M | ||
| Q2 24 | $388.9M | $537.3M | ||
| Q1 24 | $363.9M | $568.0M |
净利润GDSRPRX
| Q4 25 | — | $214.2M | ||
| Q3 25 | $-373.0K | $288.2M | ||
| Q2 25 | $-240.0K | $30.2M | ||
| Q1 25 | $-145.0K | $238.3M | ||
| Q4 24 | — | $208.2M | ||
| Q3 24 | $-32.9M | $544.0M | ||
| Q2 24 | $-31.9M | $102.0M | ||
| Q1 24 | $-47.8M | $4.8M |
毛利率GDSRPRX
| 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GDSRPRX
| Q4 25 | — | 62.4% | ||
| Q3 25 | — | 70.1% | ||
| Q2 25 | — | 36.3% | ||
| Q1 25 | — | 94.0% | ||
| Q4 24 | — | 60.9% | ||
| Q3 24 | 10.8% | — | ||
| Q2 24 | 11.2% | 50.2% | ||
| Q1 24 | 8.3% | -13.0% |
净利率GDSRPRX
| Q4 25 | — | 34.4% | ||
| Q3 25 | -0.1% | 47.3% | ||
| Q2 25 | -0.1% | 5.2% | ||
| Q1 25 | -0.0% | 41.9% | ||
| Q4 24 | — | 35.1% | ||
| Q3 24 | -7.8% | 96.3% | ||
| Q2 24 | -8.2% | 19.0% | ||
| Q1 24 | -13.1% | 0.8% |
每股收益（稀释后）GDSRPRX
| Q4 25 | — | $0.49 | ||
| Q3 25 | — | $0.67 | ||
| Q2 25 | — | $0.07 | ||
| Q1 25 | — | $0.55 | ||
| Q4 24 | — | $0.46 | ||
| Q3 24 | — | $1.21 | ||
| Q2 24 | — | $0.23 | ||
| Q1 24 | — | $0.01 |
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 | — | $618.7M |
| 总债务越低越好 | — | $9.0B |
| 股东权益账面价值 | $3.6B | $9.7B |
| 总资产 | $11.0B | $19.6B |
| 负债/权益比越低杠杆越低 | — | 0.92× |
8季度趋势，按日历期对齐
现金及短期投资GDSRPRX
| Q4 25 | — | $618.7M | ||
| Q3 25 | — | $938.9M | ||
| Q2 25 | — | $631.9M | ||
| Q1 25 | — | $1.1B | ||
| Q4 24 | — | $929.0M | ||
| Q3 24 | — | $950.1M | ||
| Q2 24 | — | $1.8B | ||
| Q1 24 | — | $843.0M |
总债务GDSRPRX
| Q4 25 | — | $9.0B | ||
| Q3 25 | — | $8.9B | ||
| Q2 25 | — | $8.0B | ||
| Q1 25 | — | $7.6B | ||
| Q4 24 | — | $7.6B | ||
| Q3 24 | — | $7.6B | ||
| Q2 24 | — | $7.6B | ||
| Q1 24 | — | $6.1B |
股东权益GDSRPRX
| Q4 25 | — | $9.7B | ||
| Q3 25 | $3.6B | $9.6B | ||
| Q2 25 | $3.4B | $9.5B | ||
| Q1 25 | $3.2B | $9.8B | ||
| Q4 24 | — | $10.3B | ||
| Q3 24 | $2.7B | $10.3B | ||
| Q2 24 | $2.6B | $9.8B | ||
| Q1 24 | $2.6B | $9.9B |
总资产GDSRPRX
| Q4 25 | — | $19.6B | ||
| Q3 25 | $11.0B | $19.3B | ||
| Q2 25 | $11.1B | $18.3B | ||
| Q1 25 | $10.1B | $17.6B | ||
| Q4 24 | — | $18.2B | ||
| Q3 24 | $11.7B | $18.0B | ||
| Q2 24 | $10.9B | $17.7B | ||
| Q1 24 | $10.5B | $16.1B |
负债/权益比GDSRPRX
| Q4 25 | — | 0.92× | ||
| Q3 25 | — | 0.93× | ||
| Q2 25 | — | 0.84× | ||
| Q1 25 | — | 0.78× | ||
| Q4 24 | — | 0.74× | ||
| Q3 24 | — | 0.74× | ||
| Q2 24 | — | 0.78× | ||
| Q1 24 | — | 0.62× |
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 | $827.1M |
| 自由现金流经营现金流 - 资本支出 | $-96.3M | — |
| 自由现金流率自由现金流/营收 | -23.7% | — |
| 资本支出强度资本支出/营收 | 49.2% | — |
| 现金转化率经营现金流/净利润 | — | 3.86× |
| 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GDSRPRX
| Q4 25 | — | $827.1M | ||
| Q3 25 | $103.5M | $702.6M | ||
| Q2 25 | $120.8M | $364.0M | ||
| Q1 25 | — | $596.1M | ||
| Q4 24 | — | $742.5M | ||
| Q3 24 | $91.4M | $703.6M | ||
| Q2 24 | — | $658.2M | ||
| Q1 24 | — | $664.6M |
自由现金流GDSRPRX
| Q4 25 | — | — | ||
| Q3 25 | $-96.3M | — | ||
| Q2 25 | $-55.8M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $-321.7M | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率GDSRPRX
| Q4 25 | — | — | ||
| Q3 25 | -23.7% | — | ||
| Q2 25 | -13.8% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -76.1% | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度GDSRPRX
| Q4 25 | — | — | ||
| Q3 25 | 49.2% | — | ||
| Q2 25 | 43.6% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 97.7% | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率GDSRPRX
| Q4 25 | — | 3.86× | ||
| Q3 25 | — | 2.44× | ||
| Q2 25 | — | 12.06× | ||
| Q1 25 | — | 2.50× | ||
| Q4 24 | — | 3.57× | ||
| Q3 24 | — | 1.29× | ||
| Q2 24 | — | 6.45× | ||
| Q1 24 | — | 139.10× |
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% |
RPRX
| Financial Royalty Assets | $592.4M | 95% |
| Royalty Income Other | $29.6M | 5% |
