vs
GRID DYNAMICS HOLDINGS, INC.（GDYN）与McEwen Inc.（MUX）财务数据对比。点击上方公司名可切换其他公司
GRID DYNAMICS HOLDINGS, INC.的季度营收约是McEwen Inc.的1.6倍（$104.1M vs $64.6M），McEwen Inc.净利率更高（59.0% vs -1.4%，领先60.4%），McEwen Inc.同比增速更快（92.8% vs 3.7%），过去两年McEwen Inc.的营收复合增速更高（25.2% 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。
McEwen Inc（股票代码MUX）是一家自然资源企业，主要从事金、银、铜矿产的勘探、开发与生产业务，运营项目分布于南北美洲，秉持可持续负责任的采矿准则，产品面向全球大宗商品市场供应。
GDYN vs MUX — 直观对比
营收规模更大
GDYN
是对方的1.6倍
$64.6M
营收增速更快
MUX
高出89.1%
3.7%
净利率更高
MUX
高出60.4%
-1.4%
两年增速更快
MUX
近两年复合增速
12.0%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $104.1M | $64.6M |
| 净利润 | $-1.5M | $38.1M |
| 毛利率 | 34.8% | 26.9% |
| 营业利润率 | 61.7% | 34.2% |
| 净利率 | -1.4% | 59.0% |
| 营收同比 | 3.7% | 92.8% |
| 净利润同比 | -150.6% | 563.1% |
| 每股收益（稀释后） | $-0.02 | $0.66 |
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GDYNMUX
| Q1 26 | $104.1M | — | ||
| Q4 25 | $106.2M | $64.6M | ||
| Q3 25 | $104.2M | $50.5M | ||
| Q2 25 | $101.1M | $46.7M | ||
| Q1 25 | $100.4M | $35.7M | ||
| Q4 24 | $100.3M | $33.5M | ||
| Q3 24 | $87.4M | $52.3M | ||
| Q2 24 | $83.0M | $47.5M |
净利润GDYNMUX
| Q1 26 | $-1.5M | — | ||
| Q4 25 | $306.0K | $38.1M | ||
| Q3 25 | $1.2M | $-462.0K | ||
| Q2 25 | $5.3M | $3.0M | ||
| Q1 25 | $2.9M | $-6.3M | ||
| Q4 24 | $4.5M | $-8.2M | ||
| Q3 24 | $4.3M | $-2.1M | ||
| Q2 24 | $-817.0K | $-13.0M |
毛利率GDYNMUX
| Q1 26 | 34.8% | — | ||
| Q4 25 | 34.0% | 26.9% | ||
| Q3 25 | 33.3% | 15.5% | ||
| Q2 25 | 34.1% | 26.3% | ||
| Q1 25 | 36.8% | 28.2% | ||
| Q4 24 | 36.9% | 1.1% | ||
| Q3 24 | 37.4% | 26.4% | ||
| Q2 24 | 35.6% | 22.7% |
营业利润率GDYNMUX
| Q1 26 | 61.7% | — | ||
| Q4 25 | 0.5% | 34.2% | ||
| Q3 25 | -0.2% | -16.7% | ||
| Q2 25 | -0.1% | -7.2% | ||
| Q1 25 | -2.0% | -21.4% | ||
| Q4 24 | 1.3% | -43.4% | ||
| Q3 24 | 2.4% | -0.2% | ||
| Q2 24 | 0.0% | -29.4% |
净利率GDYNMUX
| Q1 26 | -1.4% | — | ||
| Q4 25 | 0.3% | 59.0% | ||
| Q3 25 | 1.1% | -0.9% | ||
| Q2 25 | 5.2% | 6.5% | ||
| Q1 25 | 2.9% | -17.6% | ||
| Q4 24 | 4.5% | -24.6% | ||
| Q3 24 | 4.9% | -4.0% | ||
| Q2 24 | -1.0% | -27.4% |
每股收益（稀释后）GDYNMUX
| Q1 26 | $-0.02 | — | ||
| Q4 25 | $0.01 | $0.66 | ||
| Q3 25 | $0.01 | $-0.01 | ||
| Q2 25 | $0.06 | $0.06 | ||
| Q1 25 | $0.03 | $-0.12 | ||
| Q4 24 | $0.06 | $-0.15 | ||
| Q3 24 | $0.05 | $-0.04 | ||
| Q2 24 | $-0.01 | $-0.26 |
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 | $72.1M |
| 总债务越低越好 | — | $126.2M |
| 股东权益账面价值 | $530.1M | $546.2M |
| 总资产 | $605.0M | $820.2M |
| 负债/权益比越低杠杆越低 | — | 0.23× |
8季度趋势，按日历期对齐
现金及短期投资GDYNMUX
| Q1 26 | $327.5M | — | ||
| Q4 25 | $342.1M | $72.1M | ||
| Q3 25 | $338.6M | $75.4M | ||
| Q2 25 | $336.8M | $69.5M | ||
| Q1 25 | $325.5M | $79.3M | ||
| Q4 24 | $334.7M | $15.3M | ||
| Q3 24 | $231.3M | $30.2M | ||
| Q2 24 | $256.0M | $42.6M |
总债务GDYNMUX
| Q1 26 | — | — | ||
| Q4 25 | — | $126.2M | ||
| Q3 25 | — | $126.0M | ||
| Q2 25 | — | $125.8M | ||
| Q1 25 | — | $125.5M | ||
| Q4 24 | — | $40.0M | ||
| Q3 24 | — | $31.0M | ||
| Q2 24 | — | $34.0M |
股东权益GDYNMUX
| Q1 26 | $530.1M | — | ||
| Q4 25 | $542.1M | $546.2M | ||
| Q3 25 | $537.7M | $488.6M | ||
| Q2 25 | $532.2M | $484.5M | ||
| Q1 25 | $517.4M | $479.8M | ||
| Q4 24 | $517.8M | $495.0M | ||
| Q3 24 | $400.2M | $502.1M | ||
| Q2 24 | $388.4M | $485.2M |
总资产GDYNMUX
| Q1 26 | $605.0M | — | ||
| Q4 25 | $612.9M | $820.2M | ||
| Q3 25 | $613.2M | $747.6M | ||
| Q2 25 | $608.9M | $735.6M | ||
| Q1 25 | $590.9M | $730.6M | ||
| Q4 24 | $592.2M | $664.6M | ||
| Q3 24 | $477.3M | $667.8M | ||
| Q2 24 | $443.6M | $645.1M |
负债/权益比GDYNMUX
| Q1 26 | — | — | ||
| Q4 25 | — | 0.23× | ||
| Q3 25 | — | 0.26× | ||
| Q2 25 | — | 0.26× | ||
| Q1 25 | — | 0.26× | ||
| Q4 24 | — | 0.08× | ||
| Q3 24 | — | 0.06× | ||
| Q2 24 | — | 0.07× |
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 | — | $3.1M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | — |
| 现金转化率经营现金流/净利润 | — | 0.08× |
| 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GDYNMUX
| Q1 26 | — | — | ||
| Q4 25 | $9.9M | $3.1M | ||
| Q3 25 | $7.0M | $5.2M | ||
| Q2 25 | $14.4M | $478.0K | ||
| Q1 25 | $9.4M | $-1.9M | ||
| Q4 24 | $7.1M | $-1.2M | ||
| Q3 24 | $9.2M | $23.2M | ||
| Q2 24 | $10.7M | $3.6M |
自由现金流GDYNMUX
| Q1 26 | — | — | ||
| Q4 25 | $6.1M | — | ||
| Q3 25 | $2.9M | — | ||
| Q2 25 | $10.2M | — | ||
| Q1 25 | $6.0M | — | ||
| Q4 24 | $4.4M | — | ||
| Q3 24 | $5.9M | — | ||
| Q2 24 | $8.0M | — |
自由现金流率GDYNMUX
| Q1 26 | — | — | ||
| Q4 25 | 5.7% | — | ||
| Q3 25 | 2.8% | — | ||
| Q2 25 | 10.1% | — | ||
| Q1 25 | 6.0% | — | ||
| Q4 24 | 4.4% | — | ||
| Q3 24 | 6.8% | — | ||
| Q2 24 | 9.7% | — |
资本支出强度GDYNMUX
| Q1 26 | — | — | ||
| Q4 25 | 3.6% | — | ||
| Q3 25 | 3.9% | — | ||
| Q2 25 | 4.1% | — | ||
| Q1 25 | 3.3% | — | ||
| Q4 24 | 2.6% | — | ||
| Q3 24 | 3.7% | — | ||
| Q2 24 | 3.2% | — |
现金转化率GDYNMUX
| Q1 26 | — | — | ||
| Q4 25 | 32.34× | 0.08× | ||
| Q3 25 | 5.92× | — | ||
| Q2 25 | 2.73× | 0.16× | ||
| Q1 25 | 3.21× | — | ||
| Q4 24 | 1.56× | — | ||
| Q3 24 | 2.15× | — | ||
| Q2 24 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
