vs
GRID DYNAMICS HOLDINGS, INC.（GDYN）与Wheels Up Experience Inc.（UP）财务数据对比。点击上方公司名可切换其他公司
Wheels Up Experience Inc.的季度营收约是GRID DYNAMICS HOLDINGS, INC.的1.8倍（$183.8M vs $104.1M），GRID DYNAMICS HOLDINGS, INC.净利率更高（-1.4% vs -15.7%，领先14.3%），GRID DYNAMICS HOLDINGS, INC.同比增速更快（3.7% vs -10.2%），过去两年GRID DYNAMICS HOLDINGS, INC.的营收复合增速更高（12.0% vs -3.4%）
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。
Wheels Up是美国领先的按需私人航空服务提供商，也是全球规模最大的私人航空企业之一。公司由肯尼·迪希特创立于2013年，采用会员制按需服务的商业模式，会员可通过移动应用程序，从公司自有机队及第三方运营商处预订私人飞机出行。
GDYN vs UP — 直观对比
营收规模更大
UP
是对方的1.8倍
$104.1M
营收增速更快
GDYN
高出13.9%
-10.2%
净利率更高
GDYN
高出14.3%
-15.7%
两年增速更快
GDYN
近两年复合增速
-3.4%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $104.1M | $183.8M |
| 净利润 | $-1.5M | $-28.9M |
| 毛利率 | 34.8% | 14.3% |
| 营业利润率 | 61.7% | -0.9% |
| 净利率 | -1.4% | -15.7% |
| 营收同比 | 3.7% | -10.2% |
| 净利润同比 | -150.6% | 67.0% |
| 每股收益（稀释后） | $-0.02 | $-0.04 |
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GDYNUP
| Q1 26 | $104.1M | — | ||
| Q4 25 | $106.2M | $183.8M | ||
| Q3 25 | $104.2M | $185.5M | ||
| Q2 25 | $101.1M | $189.6M | ||
| Q1 25 | $100.4M | $177.5M | ||
| Q4 24 | $100.3M | $204.8M | ||
| Q3 24 | $87.4M | $193.9M | ||
| Q2 24 | $83.0M | $196.3M |
净利润GDYNUP
| Q1 26 | $-1.5M | — | ||
| Q4 25 | $306.0K | $-28.9M | ||
| Q3 25 | $1.2M | $-83.7M | ||
| Q2 25 | $5.3M | $-82.3M | ||
| Q1 25 | $2.9M | $-99.3M | ||
| Q4 24 | $4.5M | $-87.5M | ||
| Q3 24 | $4.3M | $-57.7M | ||
| Q2 24 | $-817.0K | $-97.0M |
毛利率GDYNUP
| Q1 26 | 34.8% | — | ||
| Q4 25 | 34.0% | 14.3% | ||
| Q3 25 | 33.3% | 6.8% | ||
| Q2 25 | 34.1% | 8.3% | ||
| Q1 25 | 36.8% | 10.8% | ||
| Q4 24 | 36.9% | 13.9% | ||
| Q3 24 | 37.4% | 13.9% | ||
| Q2 24 | 35.6% | 2.3% |
营业利润率GDYNUP
| Q1 26 | 61.7% | — | ||
| Q4 25 | 0.5% | -0.9% | ||
| Q3 25 | -0.2% | -33.1% | ||
| Q2 25 | -0.1% | -31.4% | ||
| Q1 25 | -2.0% | -45.5% | ||
| Q4 24 | 1.3% | -26.0% | ||
| Q3 24 | 2.4% | -21.6% | ||
| Q2 24 | 0.0% | -40.3% |
净利率GDYNUP
| Q1 26 | -1.4% | — | ||
| Q4 25 | 0.3% | -15.7% | ||
| Q3 25 | 1.1% | -45.1% | ||
| Q2 25 | 5.2% | -43.4% | ||
| Q1 25 | 2.9% | -55.9% | ||
| Q4 24 | 4.5% | -42.7% | ||
| Q3 24 | 4.9% | -29.8% | ||
| Q2 24 | -1.0% | -49.4% |
每股收益（稀释后）GDYNUP
| Q1 26 | $-0.02 | — | ||
| Q4 25 | $0.01 | $-0.04 | ||
| Q3 25 | $0.01 | $-0.12 | ||
| Q2 25 | $0.06 | $-0.12 | ||
| Q1 25 | $0.03 | $-0.14 | ||
| Q4 24 | $0.06 | $-0.13 | ||
| Q3 24 | $0.05 | $-0.08 | ||
| Q2 24 | $-0.01 | $-0.14 |
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 | $133.9M |
| 总债务越低越好 | — | $671.3M |
| 股东权益账面价值 | $530.1M | $-392.1M |
| 总资产 | $605.0M | $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GDYNUP
| Q1 26 | $327.5M | — | ||
| Q4 25 | $342.1M | $133.9M | ||
| Q3 25 | $338.6M | $125.3M | ||
| Q2 25 | $336.8M | $107.0M | ||
| Q1 25 | $325.5M | $171.8M | ||
| Q4 24 | $334.7M | $216.4M | ||
| Q3 24 | $231.3M | $115.9M | ||
| Q2 24 | $256.0M | $141.5M |
总债务GDYNUP
| Q1 26 | — | — | ||
| Q4 25 | — | $671.3M | ||
| Q3 25 | — | $766.5M | ||
| Q2 25 | — | $770.5M | ||
| Q1 25 | — | $765.8M | ||
| Q4 24 | — | $761.3M | ||
| Q3 24 | — | $596.9M | ||
| Q2 24 | — | $597.4M |
股东权益GDYNUP
| Q1 26 | $530.1M | — | ||
| Q4 25 | $542.1M | $-392.1M | ||
| Q3 25 | $537.7M | $-374.5M | ||
| Q2 25 | $532.2M | $-347.8M | ||
| Q1 25 | $517.4M | $-288.1M | ||
| Q4 24 | $517.8M | $-202.1M | ||
| Q3 24 | $400.2M | $-117.7M | ||
| Q2 24 | $388.4M | $-72.2M |
总资产GDYNUP
| Q1 26 | $605.0M | — | ||
| Q4 25 | $612.9M | $968.8M | ||
| Q3 25 | $613.2M | $973.0M | ||
| Q2 25 | $608.9M | $1.0B | ||
| Q1 25 | $590.9M | $1.1B | ||
| Q4 24 | $592.2M | $1.2B | ||
| Q3 24 | $477.3M | $1.0B | ||
| Q2 24 | $443.6M | $1.1B |
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 | — | $-18.4M |
| 自由现金流经营现金流 - 资本支出 | — | $-58.3M |
| 自由现金流率自由现金流/营收 | — | -31.7% |
| 资本支出强度资本支出/营收 | — | 21.7% |
| 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 | — | $-259.9M |
8季度趋势，按日历期对齐
经营现金流GDYNUP
| Q1 26 | — | — | ||
| Q4 25 | $9.9M | $-18.4M | ||
| Q3 25 | $7.0M | $-37.1M | ||
| Q2 25 | $14.4M | $-62.9M | ||
| Q1 25 | $9.4M | $-47.9M | ||
| Q4 24 | $7.1M | $37.9M | ||
| Q3 24 | $9.2M | $-16.9M | ||
| Q2 24 | $10.7M | $-25.2M |
自由现金流GDYNUP
| Q1 26 | — | — | ||
| Q4 25 | $6.1M | $-58.3M | ||
| Q3 25 | $2.9M | $-60.4M | ||
| Q2 25 | $10.2M | $-78.6M | ||
| Q1 25 | $6.0M | $-62.6M | ||
| Q4 24 | $4.4M | $-70.2M | ||
| Q3 24 | $5.9M | $-21.9M | ||
| Q2 24 | $8.0M | $-30.8M |
自由现金流率GDYNUP
| Q1 26 | — | — | ||
| Q4 25 | 5.7% | -31.7% | ||
| Q3 25 | 2.8% | -32.6% | ||
| Q2 25 | 10.1% | -41.5% | ||
| Q1 25 | 6.0% | -35.3% | ||
| Q4 24 | 4.4% | -34.3% | ||
| Q3 24 | 6.8% | -11.3% | ||
| Q2 24 | 9.7% | -15.7% |
资本支出强度GDYNUP
| Q1 26 | — | — | ||
| Q4 25 | 3.6% | 21.7% | ||
| Q3 25 | 3.9% | 12.5% | ||
| Q2 25 | 4.1% | 8.3% | ||
| Q1 25 | 3.3% | 8.3% | ||
| Q4 24 | 2.6% | 52.8% | ||
| Q3 24 | 3.7% | 2.6% | ||
| Q2 24 | 3.2% | 2.9% |
现金转化率GDYNUP
| Q1 26 | — | — | ||
| Q4 25 | 32.34× | — | ||
| Q3 25 | 5.92× | — | ||
| Q2 25 | 2.73× | — | ||
| 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
