vs
GRAIL, Inc.（GRAL）与MITEK SYSTEMS INC（MITK）财务数据对比。点击上方公司名可切换其他公司
MITEK SYSTEMS INC的季度营收约是GRAIL, Inc.的1.0倍（$44.2M vs $43.6M），MITEK SYSTEMS INC净利率更高（6.3% vs -227.5%，领先233.7%），MITEK SYSTEMS INC同比增速更快（18.8% vs 14.0%），MITEK SYSTEMS INC自由现金流更多（$6.6M vs $-63.9M），过去两年GRAIL, Inc.的营收复合增速更高（27.7% vs -2.9%）
GRAIL是2015年成立的美国生物技术企业，总部位于加利福尼亚州门洛帕克，核心业务是研发面向无症状人群的癌症早期筛查检测产品。该公司最初是基因测序企业Illumina旗下的初创子公司，2021年被Illumina全资收购。
MITEK SYSTEMS INC是一家专注于数字身份验证与人工智能移动图像处理领域的软件企业。其软件可支持用户通过移动设备完成支票存兑与银行账户开户，还可通过分析持证人自拍照、比对人脸与证件照，完成护照、身份证、驾照等各类身份证件的身份验证。
GRAL vs MITK — 直观对比
营收规模更大
MITK
是对方的1.0倍
$43.6M
营收增速更快
MITK
高出4.8%
14.0%
净利率更高
MITK
高出233.7%
-227.5%
自由现金流更多
MITK
多$70.5M
$-63.9M
两年增速更快
GRAL
近两年复合增速
-2.9%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $43.6M | $44.2M |
| 净利润 | $-99.2M | $2.8M |
| 毛利率 | — | — |
| 营业利润率 | -285.4% | 12.3% |
| 净利率 | -227.5% | 6.3% |
| 营收同比 | 14.0% | 18.8% |
| 净利润同比 | -2.2% | 160.1% |
| 每股收益（稀释后） | $-2.37 | $0.06 |
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GRALMITK
| Q4 25 | $43.6M | $44.2M | ||
| Q3 25 | $36.2M | $44.8M | ||
| Q2 25 | $35.5M | $45.7M | ||
| Q1 25 | $31.8M | $51.9M | ||
| Q4 24 | $38.3M | $37.3M | ||
| Q3 24 | $28.7M | $43.2M | ||
| Q2 24 | $32.0M | $45.0M | ||
| Q1 24 | $26.7M | $47.0M |
净利润GRALMITK
| Q4 25 | $-99.2M | $2.8M | ||
| Q3 25 | $-89.0M | $1.9M | ||
| Q2 25 | $-114.0M | $2.4M | ||
| Q1 25 | $-106.2M | $9.2M | ||
| Q4 24 | $-97.1M | $-4.6M | ||
| Q3 24 | $-125.7M | $8.6M | ||
| Q2 24 | $-1.6B | $216.0K | ||
| Q1 24 | $-218.9M | $282.0K |
营业利润率GRALMITK
| Q4 25 | -285.4% | 12.3% | ||
| Q3 25 | -346.2% | 10.5% | ||
| Q2 25 | -446.9% | 8.3% | ||
| Q1 25 | -482.5% | 21.9% | ||
| Q4 24 | -358.0% | -8.3% | ||
| Q3 24 | -640.5% | 17.8% | ||
| Q2 24 | -5133.8% | 1.6% | ||
| Q1 24 | -851.1% | 1.5% |
净利率GRALMITK
| Q4 25 | -227.5% | 6.3% | ||
| Q3 25 | -245.8% | 4.2% | ||
| Q2 25 | -320.7% | 5.2% | ||
| Q1 25 | -333.6% | 17.6% | ||
| Q4 24 | -253.8% | -12.4% | ||
| Q3 24 | -438.7% | 19.8% | ||
| Q2 24 | -4958.8% | 0.5% | ||
| Q1 24 | -819.3% | 0.6% |
每股收益（稀释后）GRALMITK
| Q4 25 | $-2.37 | $0.06 | ||
| Q3 25 | $-2.46 | $0.04 | ||
| Q2 25 | $-3.18 | $0.05 | ||
| Q1 25 | $-3.10 | $0.20 | ||
| Q4 24 | $-1.49 | $-0.10 | ||
| Q3 24 | $-3.94 | $0.19 | ||
| Q2 24 | $-51.06 | $0.00 | ||
| Q1 24 | $-7.05 | $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 | $249.7M | $190.1M |
| 总债务越低越好 | — | $4.8M |
| 股东权益账面价值 | $2.6B | $233.7M |
| 总资产 | $2.9B | $446.5M |
| 负债/权益比越低杠杆越低 | — | 0.02× |
8季度趋势，按日历期对齐
现金及短期投资GRALMITK
| Q4 25 | $249.7M | $190.1M | ||
| Q3 25 | $126.9M | $193.0M | ||
| Q2 25 | $127.4M | $167.1M | ||
| Q1 25 | $133.9M | $136.2M | ||
| Q4 24 | $214.2M | $121.2M | ||
| Q3 24 | $853.6M | $130.3M | ||
| Q2 24 | $958.8M | $123.1M | ||
| Q1 24 | $199.7M | $123.9M |
总债务GRALMITK
| Q4 25 | — | $4.8M | ||
| Q3 25 | — | $4.3M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $2.7M | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益GRALMITK
| Q4 25 | $2.6B | $233.7M | ||
| Q3 25 | $2.2B | $240.3M | ||
| Q2 25 | $2.3B | $237.6M | ||
| Q1 25 | $2.4B | $220.2M | ||
| Q4 24 | $2.5B | $200.9M | ||
| Q3 24 | $2.6B | $214.8M | ||
| Q2 24 | $2.7B | $209.6M | ||
| Q1 24 | — | $216.1M |
总资产GRALMITK
| Q4 25 | $2.9B | $446.5M | ||
| Q3 25 | $2.6B | $459.1M | ||
| Q2 25 | $2.7B | $446.7M | ||
| Q1 25 | $2.8B | $425.3M | ||
| Q4 24 | $3.0B | $396.0M | ||
| Q3 24 | $3.1B | $413.8M | ||
| Q2 24 | $3.3B | $409.2M | ||
| Q1 24 | — | $417.0M |
负债/权益比GRALMITK
| Q4 25 | — | 0.02× | ||
| Q3 25 | — | 0.02× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.01× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $-63.8M | $8.0M |
| 自由现金流经营现金流 - 资本支出 | $-63.9M | $6.6M |
| 自由现金流率自由现金流/营收 | -146.5% | 14.9% |
| 资本支出强度资本支出/营收 | 0.2% | 3.2% |
| 现金转化率经营现金流/净利润 | — | 2.89× |
| 过去12个月自由现金流最近4个季度 | $-299.9M | $60.5M |
8季度趋势，按日历期对齐
经营现金流GRALMITK
| Q4 25 | $-63.8M | $8.0M | ||
| Q3 25 | $-63.2M | $19.5M | ||
| Q2 25 | $-77.0M | $21.6M | ||
| Q1 25 | $-95.0M | $13.7M | ||
| Q4 24 | — | $565.0K | ||
| Q3 24 | $-104.6M | $21.1M | ||
| Q2 24 | $-171.8M | $13.0M | ||
| Q1 24 | $-207.3M | $7.1M |
自由现金流GRALMITK
| Q4 25 | $-63.9M | $6.6M | ||
| Q3 25 | $-63.6M | $19.2M | ||
| Q2 25 | $-77.3M | $21.2M | ||
| Q1 25 | $-95.1M | $13.5M | ||
| Q4 24 | — | $230.0K | ||
| Q3 24 | $-105.6M | $20.8M | ||
| Q2 24 | $-173.2M | $12.6M | ||
| Q1 24 | $-209.8M | $6.6M |
自由现金流率GRALMITK
| Q4 25 | -146.5% | 14.9% | ||
| Q3 25 | -175.8% | 42.9% | ||
| Q2 25 | -217.6% | 46.5% | ||
| Q1 25 | -298.6% | 26.0% | ||
| Q4 24 | — | 0.6% | ||
| Q3 24 | -368.4% | 48.2% | ||
| Q2 24 | -541.7% | 27.9% | ||
| Q1 24 | -785.3% | 14.0% |
资本支出强度GRALMITK
| Q4 25 | 0.2% | 3.2% | ||
| Q3 25 | 1.1% | 0.6% | ||
| Q2 25 | 1.0% | 0.7% | ||
| Q1 25 | 0.2% | 0.4% | ||
| Q4 24 | — | 0.9% | ||
| Q3 24 | 3.4% | 0.7% | ||
| Q2 24 | 4.3% | 1.0% | ||
| Q1 24 | 9.5% | 1.0% |
现金转化率GRALMITK
| Q4 25 | — | 2.89× | ||
| Q3 25 | — | 10.46× | ||
| Q2 25 | — | 9.00× | ||
| Q1 25 | — | 1.50× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 2.46× | ||
| Q2 24 | — | 60.12× | ||
| Q1 24 | — | 25.05× |
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
GRAL
| Screening Revenue | $42.3M | 97% |
| Developmental Services Revenue | $1.3M | 3% |
MITK
| Fraud And Identity Solutions | $25.5M | 58% |
| License | $13.9M | 31% |
| Fraud And Identity Solutions Software License And Support | $3.9M | 9% |
| Professional Services And Other | $1.2M | 3% |
