vs
Heartflow, Inc.（HTFL）与自由媒体集团（OLP）财务数据对比。点击上方公司名可切换其他公司
Heartflow, Inc.的季度营收约是自由媒体集团的1.9倍（$46.3M vs $24.7M），自由媒体集团净利率更高（9.7% vs -109.9%，领先119.6%）
Heartflow是一家专注于非侵入式心血管诊断解决方案的医疗科技企业，核心技术可通过CT扫描数据构建患者冠状动脉3D模型，评估血流状况以识别血管堵塞，辅助临床医生制定个性化心脏病诊疗方案，服务全球医疗机构。
自由媒体集团是1991年由约翰·C·马龙创立的美国大众传媒企业，集团目前按不同追踪股票划分业务板块，持有一级方程式集团和Live Nation娱乐的股权，截至2025年，集团共拥有一级方程式、MotoGP以及世界超级摩托车锦标赛三大全球赛车运动业务。
HTFL vs OLP — 直观对比
营收规模更大
HTFL
是对方的1.9倍
$24.7M
净利率更高
OLP
高出119.6%
-109.9%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $46.3M | $24.7M |
| 净利润 | $-50.9M | $2.4M |
| 毛利率 | 76.5% | — |
| 营业利润率 | -32.6% | 28.6% |
| 净利率 | -109.9% | 9.7% |
| 营收同比 | — | 3.7% |
| 净利润同比 | — | -77.1% |
| 每股收益（稀释后） | $-1.04 | $0.10 |
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HTFLOLP
| Q4 25 | — | $24.7M | ||
| Q3 25 | $46.3M | $23.8M | ||
| Q2 25 | $43.4M | $24.5M | ||
| Q1 25 | — | $24.2M | ||
| Q4 24 | — | $23.9M | ||
| Q3 24 | — | $22.2M | ||
| Q2 24 | — | $21.8M | ||
| Q1 24 | — | $22.7M |
净利润HTFLOLP
| Q4 25 | — | $2.4M | ||
| Q3 25 | $-50.9M | $10.5M | ||
| Q2 25 | $-9.2M | $8.4M | ||
| Q1 25 | — | $4.2M | ||
| Q4 24 | — | $10.6M | ||
| Q3 24 | — | $5.2M | ||
| Q2 24 | — | $9.6M | ||
| Q1 24 | — | $5.2M |
毛利率HTFLOLP
| Q4 25 | — | — | ||
| Q3 25 | 76.5% | — | ||
| Q2 25 | 75.5% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率HTFLOLP
| Q4 25 | — | 28.6% | ||
| Q3 25 | -32.6% | 66.7% | ||
| Q2 25 | -31.6% | 62.6% | ||
| Q1 25 | — | 39.8% | ||
| Q4 24 | — | 65.0% | ||
| Q3 24 | — | 45.0% | ||
| Q2 24 | — | 66.0% | ||
| Q1 24 | — | 44.1% |
净利率HTFLOLP
| Q4 25 | — | 9.7% | ||
| Q3 25 | -109.9% | 44.1% | ||
| Q2 25 | -21.2% | 34.3% | ||
| Q1 25 | — | 17.2% | ||
| Q4 24 | — | 44.1% | ||
| Q3 24 | — | 23.3% | ||
| Q2 24 | — | 43.8% | ||
| Q1 24 | — | 22.7% |
每股收益（稀释后）HTFLOLP
| Q4 25 | — | $0.10 | ||
| Q3 25 | $-1.04 | $0.48 | ||
| Q2 25 | $-1.46 | $0.39 | ||
| Q1 25 | — | $0.18 | ||
| Q4 24 | — | $0.49 | ||
| Q3 24 | — | $0.23 | ||
| Q2 24 | — | $0.45 | ||
| Q1 24 | — | $0.23 |
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 | $291.2M | $14.4M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $254.6M | $299.6M |
| 总资产 | $364.4M | $857.6M |
| 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HTFLOLP
| Q4 25 | — | $14.4M | ||
| Q3 25 | $291.2M | $18.8M | ||
| Q2 25 | $80.2M | $19.0M | ||
| Q1 25 | — | $8.2M | ||
| Q4 24 | — | $42.3M | ||
| Q3 24 | — | $25.7M | ||
| Q2 24 | — | $35.0M | ||
| Q1 24 | — | $27.4M |
股东权益HTFLOLP
| Q4 25 | — | $299.6M | ||
| Q3 25 | $254.6M | $305.6M | ||
| Q2 25 | $-894.8M | $303.4M | ||
| Q1 25 | — | $303.2M | ||
| Q4 24 | — | $307.4M | ||
| Q3 24 | — | $304.2M | ||
| Q2 24 | — | $307.3M | ||
| Q1 24 | — | $304.8M |
总资产HTFLOLP
| Q4 25 | — | $857.6M | ||
| Q3 25 | $364.4M | $802.3M | ||
| Q2 25 | $159.4M | $795.6M | ||
| Q1 25 | — | $811.7M | ||
| Q4 24 | — | $767.0M | ||
| Q3 24 | — | $768.8M | ||
| Q2 24 | — | $759.2M | ||
| Q1 24 | — | $755.7M |
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 | $-3.0M | $37.5M |
| 自由现金流经营现金流 - 资本支出 | $-4.2M | — |
| 自由现金流率自由现金流/营收 | -9.1% | — |
| 资本支出强度资本支出/营收 | 2.7% | — |
| 现金转化率经营现金流/净利润 | — | 15.54× |
| 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HTFLOLP
| Q4 25 | — | $37.5M | ||
| Q3 25 | $-3.0M | $10.9M | ||
| Q2 25 | $-40.5M | $11.2M | ||
| Q1 25 | — | $11.0M | ||
| Q4 24 | — | $39.1M | ||
| Q3 24 | — | $10.0M | ||
| Q2 24 | — | $8.6M | ||
| Q1 24 | — | $8.9M |
自由现金流HTFLOLP
| Q4 25 | — | — | ||
| Q3 25 | $-4.2M | — | ||
| Q2 25 | $-42.4M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率HTFLOLP
| Q4 25 | — | — | ||
| Q3 25 | -9.1% | — | ||
| Q2 25 | -97.6% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度HTFLOLP
| Q4 25 | — | — | ||
| Q3 25 | 2.7% | — | ||
| Q2 25 | 4.4% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率HTFLOLP
| Q4 25 | — | 15.54× | ||
| Q3 25 | — | 1.04× | ||
| Q2 25 | — | 1.33× | ||
| Q1 25 | — | 2.65× | ||
| Q4 24 | — | 3.70× | ||
| Q3 24 | — | 1.93× | ||
| Q2 24 | — | 0.90× | ||
| Q1 24 | — | 1.73× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
