vs
长荣航空（GOAI）与INTELLIGENT PROTECTION MANAGEMENT CORP.（IPM）财务数据对比。点击上方公司名可切换其他公司
INTELLIGENT PROTECTION MANAGEMENT CORP.的季度营收约是长荣航空的1.4倍（$6.1M vs $4.3M），INTELLIGENT PROTECTION MANAGEMENT CORP.同比增速更快（2091.6% vs 47.2%），过去两年INTELLIGENT PROTECTION MANAGEMENT CORP.的营收复合增速更高（54.7% vs 38.7%）
长荣航空股份有限公司是总部位于台湾桃园的国际航空公司，与中华航空、星宇航空并称台湾三大航空公司。这家民营航空公司提供客运及专业货运服务，航点覆盖亚洲、澳洲、欧洲、北美洲四十余个国际目的地，全网络均为国际航线，无境内航线，是获Skytrax认证的五星级航空公司。
智能防护管理公司是一家总部位于英国格洛斯特郡的控股母公司，于2008年5月21日完成注册。公司为旗下四家子公司提供集团管理架构，其前身是专精于情报搜集、反间谍与反窃听检测业务的国际情报有限公司。
GOAI vs IPM — 直观对比
营收规模更大
IPM
是对方的1.4倍
$4.3M
营收增速更快
IPM
高出2044.4%
47.2%
两年增速更快
IPM
近两年复合增速
38.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $4.3M | $6.1M |
| 净利润 | $1.7M | — |
| 毛利率 | — | 53.1% |
| 营业利润率 | 40.1% | -13.4% |
| 净利率 | 39.1% | — |
| 营收同比 | 47.2% | 2091.6% |
| 净利润同比 | 23.5% | — |
| 每股收益（稀释后） | $0.06 | $-0.05 |
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GOAIIPM
| Q4 25 | $4.3M | $6.1M | ||
| Q3 25 | $4.9M | $6.2M | ||
| Q2 25 | $4.1M | $5.7M | ||
| Q1 25 | $3.7M | $5.5M | ||
| Q4 24 | $2.9M | — | ||
| Q3 24 | $2.0M | — | ||
| Q2 24 | $2.2M | — | ||
| Q1 24 | $2.2M | — |
净利润GOAIIPM
| Q4 25 | $1.7M | — | ||
| Q3 25 | $1.8M | $-1.1M | ||
| Q2 25 | $2.6M | $-1.1M | ||
| Q1 25 | $2.0M | $808.5K | ||
| Q4 24 | $1.4M | — | ||
| Q3 24 | $-5.0M | — | ||
| Q2 24 | $-360.4K | — | ||
| Q1 24 | $196.7K | — |
毛利率GOAIIPM
| Q4 25 | — | 53.1% | ||
| Q3 25 | — | 50.7% | ||
| Q2 25 | — | 50.1% | ||
| Q1 25 | — | 55.3% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率GOAIIPM
| Q4 25 | 40.1% | -13.4% | ||
| Q3 25 | 37.9% | -23.0% | ||
| Q2 25 | 63.6% | -19.7% | ||
| Q1 25 | 54.4% | -24.2% | ||
| Q4 24 | 46.8% | — | ||
| Q3 24 | -249.0% | — | ||
| Q2 24 | -16.2% | — | ||
| Q1 24 | 8.8% | — |
净利率GOAIIPM
| Q4 25 | 39.1% | — | ||
| Q3 25 | 37.1% | -17.4% | ||
| Q2 25 | 63.4% | -18.3% | ||
| Q1 25 | 54.2% | 14.7% | ||
| Q4 24 | 46.6% | — | ||
| Q3 24 | -249.8% | — | ||
| Q2 24 | -16.5% | — | ||
| Q1 24 | 8.8% | — |
每股收益（稀释后）GOAIIPM
| Q4 25 | $0.06 | $-0.05 | ||
| Q3 25 | $0.06 | $-0.08 | ||
| Q2 25 | $0.08 | $-0.08 | ||
| Q1 25 | $0.06 | $0.06 | ||
| Q4 24 | $0.04 | — | ||
| Q3 24 | $-0.16 | — | ||
| Q2 24 | $-0.01 | — | ||
| 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 | — | $5.6M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $9.7M | $18.2M |
| 总资产 | $16.3M | $26.0M |
| 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GOAIIPM
| Q4 25 | — | $5.6M | ||
| Q3 25 | — | $7.3M | ||
| Q2 25 | — | $7.3M | ||
| Q1 25 | — | $9.7M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益GOAIIPM
| Q4 25 | $9.7M | $18.2M | ||
| Q3 25 | $8.0M | $18.8M | ||
| Q2 25 | $6.2M | $19.9M | ||
| Q1 25 | $3.6M | $21.1M | ||
| Q4 24 | $1.6M | — | ||
| Q3 24 | $-205.8K | — | ||
| Q2 24 | $-816.1K | — | ||
| Q1 24 | $-455.7K | — |
总资产GOAIIPM
| Q4 25 | $16.3M | $26.0M | ||
| Q3 25 | $13.3M | $27.2M | ||
| Q2 25 | $9.1M | $29.8M | ||
| Q1 25 | $6.3M | $31.1M | ||
| Q4 24 | $4.1M | — | ||
| Q3 24 | $2.7M | — | ||
| Q2 24 | $4.6M | — | ||
| Q1 24 | $4.2M | — |
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 | $-183.5K | $87.6K |
| 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 | -0.11× | — |
| 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GOAIIPM
| Q4 25 | $-183.5K | $87.6K | ||
| Q3 25 | $-267.8K | $133.0K | ||
| Q2 25 | $-107.2K | $-888.7K | ||
| Q1 25 | $109.5K | $1.7M | ||
| Q4 24 | $-781.5K | — | ||
| Q3 24 | $-449.0K | — | ||
| Q2 24 | $-906.1K | — | ||
| Q1 24 | $1.0M | — |
自由现金流GOAIIPM
| Q4 25 | — | — | ||
| Q3 25 | $-270.5K | — | ||
| Q2 25 | $-111.6K | — | ||
| Q1 25 | $106.3K | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率GOAIIPM
| Q4 25 | — | — | ||
| Q3 25 | -5.5% | — | ||
| Q2 25 | -2.7% | — | ||
| Q1 25 | 2.9% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度GOAIIPM
| Q4 25 | — | — | ||
| Q3 25 | 0.1% | 0.0% | ||
| Q2 25 | 0.1% | — | ||
| Q1 25 | 0.1% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率GOAIIPM
| Q4 25 | -0.11× | — | ||
| Q3 25 | -0.15× | — | ||
| Q2 25 | -0.04× | — | ||
| Q1 25 | 0.05× | 2.16× | ||
| Q4 24 | -0.57× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 5.25× | — |
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
GOAI
暂无分部数据
IPM
| Procurement Revenue | $5.4M | 88% |
| Other | $743.9K | 12% |
