vs
GRID DYNAMICS HOLDINGS, INC.（GDYN）与IMAX（IMAX）财务数据对比。点击上方公司名可切换其他公司
IMAX的季度营收约是GRID DYNAMICS HOLDINGS, INC.的1.2倍（$125.2M vs $104.1M），IMAX净利率更高（0.5% vs -1.4%，领先1.9%），IMAX同比增速更快（35.1% vs 3.7%），过去两年IMAX的营收复合增速更高（25.8% vs 12.0%）
Escape Dynamics Inc.是一家总部位于科罗拉多州的科技企业，活跃于2010年至2015年，核心业务方向是研发可单级入轨、依靠电磁驱动的可重复使用航天飞机，并推动该项目实现商业化落地。
IMAX公司是加拿大的影视放映技术企业，1967年创立于蒙特利尔，总部位于多伦多地区，在纽约、洛杉矶均设有业务点。核心业务包括IMAX摄影机与放映系统的设计制造，同时面向全球合作影院提供影片开发、制作、后期及发行服务，是沉浸式观影技术领域的领先企业。
GDYN vs IMAX — 直观对比
营收规模更大
IMAX
是对方的1.2倍
$104.1M
营收增速更快
IMAX
高出31.4%
3.7%
净利率更高
IMAX
高出1.9%
-1.4%
两年增速更快
IMAX
近两年复合增速
12.0%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $104.1M | $125.2M |
| 净利润 | $-1.5M | $637.0K |
| 毛利率 | 34.8% | 57.6% |
| 营业利润率 | 61.7% | 19.3% |
| 净利率 | -1.4% | 0.5% |
| 营收同比 | 3.7% | 35.1% |
| 净利润同比 | -150.6% | -88.0% |
| 每股收益（稀释后） | $-0.02 | $0.02 |
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GDYNIMAX
| Q1 26 | $104.1M | — | ||
| Q4 25 | $106.2M | $125.2M | ||
| Q3 25 | $104.2M | $106.7M | ||
| Q2 25 | $101.1M | $91.7M | ||
| Q1 25 | $100.4M | $86.7M | ||
| Q4 24 | $100.3M | $92.7M | ||
| Q3 24 | $87.4M | $91.5M | ||
| Q2 24 | $83.0M | $89.0M |
净利润GDYNIMAX
| Q1 26 | $-1.5M | — | ||
| Q4 25 | $306.0K | $637.0K | ||
| Q3 25 | $1.2M | $20.7M | ||
| Q2 25 | $5.3M | $11.3M | ||
| Q1 25 | $2.9M | $2.3M | ||
| Q4 24 | $4.5M | $5.3M | ||
| Q3 24 | $4.3M | $13.9M | ||
| Q2 24 | $-817.0K | $3.6M |
毛利率GDYNIMAX
| Q1 26 | 34.8% | — | ||
| Q4 25 | 34.0% | 57.6% | ||
| Q3 25 | 33.3% | 63.1% | ||
| Q2 25 | 34.1% | 58.5% | ||
| Q1 25 | 36.8% | 61.4% | ||
| Q4 24 | 36.9% | 52.2% | ||
| Q3 24 | 37.4% | 55.8% | ||
| Q2 24 | 35.6% | 49.4% |
营业利润率GDYNIMAX
| Q1 26 | 61.7% | — | ||
| Q4 25 | 0.5% | 19.3% | ||
| Q3 25 | -0.2% | 27.2% | ||
| Q2 25 | -0.1% | 15.6% | ||
| Q1 25 | -2.0% | 19.3% | ||
| Q4 24 | 1.3% | 10.3% | ||
| Q3 24 | 2.4% | 21.2% | ||
| Q2 24 | 0.0% | 3.2% |
净利率GDYNIMAX
| Q1 26 | -1.4% | — | ||
| Q4 25 | 0.3% | 0.5% | ||
| Q3 25 | 1.1% | 19.4% | ||
| Q2 25 | 5.2% | 12.3% | ||
| Q1 25 | 2.9% | 2.7% | ||
| Q4 24 | 4.5% | 5.7% | ||
| Q3 24 | 4.9% | 15.2% | ||
| Q2 24 | -1.0% | 4.0% |
每股收益（稀释后）GDYNIMAX
| Q1 26 | $-0.02 | — | ||
| Q4 25 | $0.01 | $0.02 | ||
| Q3 25 | $0.01 | $0.37 | ||
| Q2 25 | $0.06 | $0.20 | ||
| Q1 25 | $0.03 | $0.04 | ||
| Q4 24 | $0.06 | $0.09 | ||
| Q3 24 | $0.05 | $0.26 | ||
| Q2 24 | $-0.01 | $0.07 |
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 | $327.5M | $151.2M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $530.1M | $337.9M |
| 总资产 | $605.0M | $894.0M |
| 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GDYNIMAX
| Q1 26 | $327.5M | — | ||
| Q4 25 | $342.1M | $151.2M | ||
| Q3 25 | $338.6M | $143.1M | ||
| Q2 25 | $336.8M | $109.3M | ||
| Q1 25 | $325.5M | $97.1M | ||
| Q4 24 | $334.7M | $100.6M | ||
| Q3 24 | $231.3M | $104.5M | ||
| Q2 24 | $256.0M | $91.6M |
股东权益GDYNIMAX
| Q1 26 | $530.1M | — | ||
| Q4 25 | $542.1M | $337.9M | ||
| Q3 25 | $537.7M | $349.5M | ||
| Q2 25 | $532.2M | $320.4M | ||
| Q1 25 | $517.4M | $299.5M | ||
| Q4 24 | $517.8M | $299.5M | ||
| Q3 24 | $400.2M | $289.4M | ||
| Q2 24 | $388.4M | $267.2M |
总资产GDYNIMAX
| Q1 26 | $605.0M | — | ||
| Q4 25 | $612.9M | $894.0M | ||
| Q3 25 | $613.2M | $889.6M | ||
| Q2 25 | $608.9M | $868.6M | ||
| Q1 25 | $590.9M | $848.3M | ||
| Q4 24 | $592.2M | $830.4M | ||
| Q3 24 | $477.3M | $847.6M | ||
| Q2 24 | $443.6M | $827.4M |
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 | — | $29.4M |
| 自由现金流经营现金流 - 资本支出 | — | $28.0M |
| 自由现金流率自由现金流/营收 | — | 22.3% |
| 资本支出强度资本支出/营收 | — | 1.1% |
| 现金转化率经营现金流/净利润 | — | 46.11× |
| 过去12个月自由现金流最近4个季度 | — | $118.9M |
8季度趋势，按日历期对齐
经营现金流GDYNIMAX
| Q1 26 | — | — | ||
| Q4 25 | $9.9M | $29.4M | ||
| Q3 25 | $7.0M | $67.5M | ||
| Q2 25 | $14.4M | $23.2M | ||
| Q1 25 | $9.4M | $7.0M | ||
| Q4 24 | $7.1M | $11.5M | ||
| Q3 24 | $9.2M | $35.3M | ||
| Q2 24 | $10.7M | $35.0M |
自由现金流GDYNIMAX
| Q1 26 | — | — | ||
| Q4 25 | $6.1M | $28.0M | ||
| Q3 25 | $2.9M | $64.8M | ||
| Q2 25 | $10.2M | $20.9M | ||
| Q1 25 | $6.0M | $5.3M | ||
| Q4 24 | $4.4M | $6.9M | ||
| Q3 24 | $5.9M | $34.2M | ||
| Q2 24 | $8.0M | $33.5M |
自由现金流率GDYNIMAX
| Q1 26 | — | — | ||
| Q4 25 | 5.7% | 22.3% | ||
| Q3 25 | 2.8% | 60.7% | ||
| Q2 25 | 10.1% | 22.8% | ||
| Q1 25 | 6.0% | 6.1% | ||
| Q4 24 | 4.4% | 7.4% | ||
| Q3 24 | 6.8% | 37.3% | ||
| Q2 24 | 9.7% | 37.6% |
资本支出强度GDYNIMAX
| Q1 26 | — | — | ||
| Q4 25 | 3.6% | 1.1% | ||
| Q3 25 | 3.9% | 2.6% | ||
| Q2 25 | 4.1% | 2.6% | ||
| Q1 25 | 3.3% | 1.9% | ||
| Q4 24 | 2.6% | 5.0% | ||
| Q3 24 | 3.7% | 1.2% | ||
| Q2 24 | 3.2% | 1.8% |
现金转化率GDYNIMAX
| Q1 26 | — | — | ||
| Q4 25 | 32.34× | 46.11× | ||
| Q3 25 | 5.92× | 3.27× | ||
| Q2 25 | 2.73× | 2.06× | ||
| Q1 25 | 3.21× | 2.99× | ||
| Q4 24 | 1.56× | 2.16× | ||
| Q3 24 | 2.15× | 2.54× | ||
| Q2 24 | — | 9.78× |
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
GDYN
暂无分部数据
IMAX
| Technology Sales | $46.6M | 37% |
| Image Enhancement And Maintenance Services | $38.1M | 30% |
| Joint Revenue Sharing Arrangement | $20.4M | 16% |
| Maintenance | $16.3M | 13% |
| Finance Income | $2.8M | 2% |
| Other Content Solutions | $1.6M | 1% |
