vs
汉密尔顿莱恩（HLNE）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
Rubrik, Inc.的季度营收约是汉密尔顿莱恩的1.8倍（$350.2M vs $198.6M），汉密尔顿莱恩净利率更高（29.4% vs -18.2%，领先47.6%），Rubrik, Inc.同比增速更快（48.3% vs 18.0%），Rubrik, Inc.自由现金流更多（$80.7M vs $72.4M）
汉密尔顿莱恩是美国知名另类投资管理与咨询机构，总部位于宾夕法尼亚州康舍霍肯，深耕私募市场投资领域，为全球各类机构及专业客户提供多元的投资产品与专属咨询解决方案。
Rubrik是总部位于美国加利福尼亚州帕洛阿尔托的云数据管理与数据安全企业，成立于2014年1月，专注于为客户提供云环境下的数据管理、安全防护相关解决方案，2024年4月在纽约证券交易所上市。
HLNE vs RBRK — 直观对比
营收规模更大
RBRK
是对方的1.8倍
$198.6M
营收增速更快
RBRK
高出30.2%
18.0%
净利率更高
HLNE
高出47.6%
-18.2%
自由现金流更多
RBRK
多$8.3M
$72.4M
损益表 — Q3 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $198.6M | $350.2M |
| 净利润 | $58.4M | $-63.8M |
| 毛利率 | — | 80.5% |
| 营业利润率 | 60.5% | -21.6% |
| 净利率 | 29.4% | -18.2% |
| 营收同比 | 18.0% | 48.3% |
| 净利润同比 | 10.2% | 51.2% |
| 每股收益（稀释后） | — | $-0.32 |
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HLNERBRK
| Q4 25 | $198.6M | $350.2M | ||
| Q3 25 | $190.9M | $309.9M | ||
| Q2 25 | $176.0M | $278.5M | ||
| Q1 25 | $198.0M | $258.1M | ||
| Q4 24 | $168.3M | $236.2M | ||
| Q3 24 | $150.0M | $205.0M | ||
| Q2 24 | $196.7M | $187.3M | ||
| Q1 24 | $176.7M | — |
净利润HLNERBRK
| Q4 25 | $58.4M | $-63.8M | ||
| Q3 25 | $70.9M | $-95.9M | ||
| Q2 25 | $53.7M | $-102.1M | ||
| Q1 25 | $50.5M | $-114.9M | ||
| Q4 24 | $53.0M | $-130.9M | ||
| Q3 24 | $55.0M | $-176.9M | ||
| Q2 24 | $59.0M | $-732.1M | ||
| Q1 24 | $48.4M | — |
毛利率HLNERBRK
| Q4 25 | — | 80.5% | ||
| Q3 25 | — | 79.5% | ||
| Q2 25 | — | 78.3% | ||
| Q1 25 | — | 77.4% | ||
| Q4 24 | — | 76.2% | ||
| Q3 24 | — | 73.1% | ||
| Q2 24 | — | 48.8% | ||
| Q1 24 | — | — |
营业利润率HLNERBRK
| Q4 25 | 60.5% | -21.6% | ||
| Q3 25 | 61.6% | -30.5% | ||
| Q2 25 | 54.2% | -33.4% | ||
| Q1 25 | 44.6% | -45.0% | ||
| Q4 24 | 53.6% | -52.8% | ||
| Q3 24 | 51.4% | -82.1% | ||
| Q2 24 | 54.3% | -387.0% | ||
| Q1 24 | 55.0% | — |
净利率HLNERBRK
| Q4 25 | 29.4% | -18.2% | ||
| Q3 25 | 37.1% | -31.0% | ||
| Q2 25 | 30.5% | -36.7% | ||
| Q1 25 | 25.5% | -44.5% | ||
| Q4 24 | 31.5% | -55.4% | ||
| Q3 24 | 36.7% | -86.3% | ||
| Q2 24 | 30.0% | -390.8% | ||
| Q1 24 | 27.4% | — |
每股收益（稀释后）HLNERBRK
| Q4 25 | — | $-0.32 | ||
| Q3 25 | — | $-0.49 | ||
| Q2 25 | — | $-0.53 | ||
| Q1 25 | — | $5.69 | ||
| Q4 24 | — | $-0.71 | ||
| Q3 24 | — | $-0.98 | ||
| Q2 24 | — | $-11.48 | ||
| Q1 24 | — | — |
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 | — | $307.1M |
| 总债务越低越好 | $279.5M | — |
| 股东权益账面价值 | $877.4M | $-524.4M |
| 总资产 | $2.2B | $2.5B |
| 负债/权益比越低杠杆越低 | 0.32× | — |
8季度趋势，按日历期对齐
现金及短期投资HLNERBRK
| Q4 25 | — | $307.1M | ||
| Q3 25 | — | $322.7M | ||
| Q2 25 | — | $284.0M | ||
| Q1 25 | — | $186.3M | ||
| Q4 24 | — | $103.9M | ||
| Q3 24 | — | $142.3M | ||
| Q2 24 | — | $502.6M | ||
| Q1 24 | — | — |
总债务HLNERBRK
| Q4 25 | $279.5M | — | ||
| Q3 25 | $285.6M | — | ||
| Q2 25 | $288.6M | — | ||
| Q1 25 | $290.3M | — | ||
| Q4 24 | $292.0M | — | ||
| Q3 24 | $195.0M | — | ||
| Q2 24 | $195.6M | — | ||
| Q1 24 | $196.2M | — |
股东权益HLNERBRK
| Q4 25 | $877.4M | $-524.4M | ||
| Q3 25 | $825.8M | $-564.3M | ||
| Q2 25 | $758.8M | $-556.5M | ||
| Q1 25 | $717.3M | $-553.7M | ||
| Q4 24 | $649.3M | $-521.1M | ||
| Q3 24 | $606.6M | $-499.3M | ||
| Q2 24 | $566.4M | $-514.6M | ||
| Q1 24 | $525.2M | — |
总资产HLNERBRK
| Q4 25 | $2.2B | $2.5B | ||
| Q3 25 | $2.0B | $2.4B | ||
| Q2 25 | $1.8B | $1.5B | ||
| Q1 25 | $1.7B | $1.4B | ||
| Q4 24 | $1.6B | $1.3B | ||
| Q3 24 | $1.4B | $1.2B | ||
| Q2 24 | $1.4B | $1.2B | ||
| Q1 24 | $1.3B | — |
负债/权益比HLNERBRK
| Q4 25 | 0.32× | — | ||
| Q3 25 | 0.35× | — | ||
| Q2 25 | 0.38× | — | ||
| Q1 25 | 0.40× | — | ||
| Q4 24 | 0.45× | — | ||
| Q3 24 | 0.32× | — | ||
| Q2 24 | 0.35× | — | ||
| Q1 24 | 0.37× | — |
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 | $74.1M | $85.5M |
| 自由现金流经营现金流 - 资本支出 | $72.4M | $80.7M |
| 自由现金流率自由现金流/营收 | 36.5% | 23.1% |
| 资本支出强度资本支出/营收 | 0.8% | 1.4% |
| 现金转化率经营现金流/净利润 | 1.27× | — |
| 过去12个月自由现金流最近4个季度 | $606.5M | $256.8M |
8季度趋势，按日历期对齐
经营现金流HLNERBRK
| Q4 25 | $74.1M | $85.5M | ||
| Q3 25 | $118.9M | $64.7M | ||
| Q2 25 | $128.9M | $39.7M | ||
| Q1 25 | $300.8M | $83.6M | ||
| Q4 24 | $64.4M | $23.1M | ||
| Q3 24 | $117.4M | $-27.1M | ||
| Q2 24 | $79.7M | $-31.4M | ||
| Q1 24 | $120.9M | — |
自由现金流HLNERBRK
| Q4 25 | $72.4M | $80.7M | ||
| Q3 25 | $117.8M | $61.2M | ||
| Q2 25 | $127.6M | $36.8M | ||
| Q1 25 | $288.7M | $78.0M | ||
| Q4 24 | $58.8M | $18.0M | ||
| Q3 24 | $115.8M | $-29.7M | ||
| Q2 24 | $78.2M | $-35.0M | ||
| Q1 24 | $109.8M | — |
自由现金流率HLNERBRK
| Q4 25 | 36.5% | 23.1% | ||
| Q3 25 | 61.7% | 19.8% | ||
| Q2 25 | 72.5% | 13.2% | ||
| Q1 25 | 145.8% | 30.2% | ||
| Q4 24 | 34.9% | 7.6% | ||
| Q3 24 | 77.2% | -14.5% | ||
| Q2 24 | 39.8% | -18.7% | ||
| Q1 24 | 62.1% | — |
资本支出强度HLNERBRK
| Q4 25 | 0.8% | 1.4% | ||
| Q3 25 | 0.6% | 1.1% | ||
| Q2 25 | 0.8% | 1.0% | ||
| Q1 25 | 6.1% | 2.2% | ||
| Q4 24 | 3.3% | 2.1% | ||
| Q3 24 | 1.0% | 1.3% | ||
| Q2 24 | 0.8% | 1.9% | ||
| Q1 24 | 6.3% | — |
现金转化率HLNERBRK
| Q4 25 | 1.27× | — | ||
| Q3 25 | 1.68× | — | ||
| Q2 25 | 2.40× | — | ||
| Q1 25 | 5.96× | — | ||
| Q4 24 | 1.22× | — | ||
| Q3 24 | 2.14× | — | ||
| Q2 24 | 1.35× | — | ||
| Q1 24 | 2.50× | — |
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
HLNE
| Management And Advisory Fee Revenue Specialized Funds | $98.5M | 50% |
| Incentive Fee Revenue Specialized Funds | $39.4M | 20% |
| Management And Advisory Fee Revenue Customized Separate Accounts | $36.1M | 18% |
| Management And Advisory Fee Revenue Reporting And Other | $9.3M | 5% |
| Incentive Fee Revenue Customized Separate Accounts | $5.9M | 3% |
| Management And Advisory Fee Revenue Advisory | $4.8M | 2% |
| Management And Advisory Fee Revenue Fund Reimbursement Revenue | $3.9M | 2% |
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
