vs
i-80 Gold Corp.（IAUX）与TriSalus Life Sciences, Inc.（TLSI）财务数据对比。点击上方公司名可切换其他公司
i-80 Gold Corp.的季度营收约是TriSalus Life Sciences, Inc.的1.6倍（$21.3M vs $13.2M），TriSalus Life Sciences, Inc.净利率更高（-73.9% vs -401.9%，领先328.0%），TriSalus Life Sciences, Inc.自由现金流更多（$-2.5M vs $-39.2M）
i-80黄金公司是一家主营贵金属勘探开发的矿业企业，核心业务布局位于美国内华达州，主打黄金、银矿项目的勘测、开发与合规开采，所产出的贵金属资源主要供应全球工业及投资市场。
TriSalus生命科学公司是一家临床阶段生物技术企业，专注于免疫肿瘤学与介入肿瘤学领域，研发专有的靶向给药技术，用于提升肝脏、胰腺等难治性实体瘤患者的治疗效果，主要在北美市场开展临床合作及业务运营。
IAUX vs TLSI — 直观对比
营收规模更大
IAUX
是对方的1.6倍
$13.2M
净利率更高
TLSI
高出328.0%
-401.9%
自由现金流更多
TLSI
多$36.7M
$-39.2M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $21.3M | $13.2M |
| 净利润 | $-85.6M | $-9.8M |
| 毛利率 | 22.0% | 86.7% |
| 营业利润率 | -291.6% | -24.8% |
| 净利率 | -401.9% | -73.9% |
| 营收同比 | — | 59.8% |
| 净利润同比 | — | 3.5% |
| 每股收益（稀释后） | $-0.10 | $-0.22 |
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IAUXTLSI
| Q4 25 | $21.3M | $13.2M | ||
| Q3 25 | $32.0M | $11.6M | ||
| Q2 25 | $27.8M | $11.2M | ||
| Q1 25 | $14.0M | $9.2M | ||
| Q4 24 | — | $8.3M | ||
| Q3 24 | $11.5M | $7.3M | ||
| Q2 24 | $7.2M | $7.4M | ||
| Q1 24 | — | $6.5M |
净利润IAUXTLSI
| Q4 25 | $-85.6M | $-9.8M | ||
| Q3 25 | $-41.9M | $-10.8M | ||
| Q2 25 | $-30.2M | $-8.3M | ||
| Q1 25 | $-41.2M | $-10.4M | ||
| Q4 24 | — | $-10.1M | ||
| Q3 24 | $-43.1M | $-2.4M | ||
| Q2 24 | $-41.0M | $-4.3M | ||
| Q1 24 | — | $-13.2M |
毛利率IAUXTLSI
| Q4 25 | 22.0% | 86.7% | ||
| Q3 25 | 9.7% | 83.5% | ||
| Q2 25 | 2.9% | 83.9% | ||
| Q1 25 | 20.7% | 83.7% | ||
| Q4 24 | — | 85.3% | ||
| Q3 24 | -42.7% | 86.3% | ||
| Q2 24 | -171.4% | 87.6% | ||
| Q1 24 | — | 85.0% |
营业利润率IAUXTLSI
| Q4 25 | -291.6% | -24.8% | ||
| Q3 25 | -86.7% | -77.9% | ||
| Q2 25 | -67.4% | -65.4% | ||
| Q1 25 | -112.3% | -79.9% | ||
| Q4 24 | — | -91.8% | ||
| Q3 24 | -210.0% | -118.9% | ||
| Q2 24 | -435.2% | -111.0% | ||
| Q1 24 | — | -180.8% |
净利率IAUXTLSI
| Q4 25 | -401.9% | -73.9% | ||
| Q3 25 | -130.8% | -93.5% | ||
| Q2 25 | -108.5% | -73.9% | ||
| Q1 25 | -293.3% | -113.2% | ||
| Q4 24 | — | -122.4% | ||
| Q3 24 | -374.5% | -32.6% | ||
| Q2 24 | -570.8% | -58.8% | ||
| Q1 24 | — | -204.5% |
每股收益（稀释后）IAUXTLSI
| Q4 25 | $-0.10 | $-0.22 | ||
| Q3 25 | $-0.05 | $-0.96 | ||
| Q2 25 | $-0.05 | $-0.27 | ||
| Q1 25 | $-0.10 | $-0.39 | ||
| Q4 24 | — | $-0.38 | ||
| Q3 24 | $-0.11 | $-0.12 | ||
| Q2 24 | $-0.11 | $-0.21 | ||
| Q1 24 | — | $-0.60 |
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 | $63.2M | $20.4M |
| 总债务越低越好 | $174.7M | — |
| 股东权益账面价值 | $346.8M | $-33.9M |
| 总资产 | $703.4M | $35.3M |
| 负债/权益比越低杠杆越低 | 0.50× | — |
8季度趋势，按日历期对齐
现金及短期投资IAUXTLSI
| Q4 25 | $63.2M | $20.4M | ||
| Q3 25 | $102.9M | $22.7M | ||
| Q2 25 | $133.7M | $26.5M | ||
| Q1 25 | $13.5M | $13.0M | ||
| Q4 24 | — | $8.5M | ||
| Q3 24 | $21.8M | $11.3M | ||
| Q2 24 | $47.8M | $16.5M | ||
| Q1 24 | — | $4.0M |
总债务IAUXTLSI
| Q4 25 | $174.7M | — | ||
| Q3 25 | $175.9M | — | ||
| Q2 25 | $175.8M | — | ||
| Q1 25 | $197.5M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益IAUXTLSI
| Q4 25 | $346.8M | $-33.9M | ||
| Q3 25 | $423.0M | $-26.7M | ||
| Q2 25 | $463.5M | $-19.4M | ||
| Q1 25 | $318.0M | $-34.4M | ||
| Q4 24 | — | $-25.9M | ||
| Q3 24 | $346.9M | $-20.4M | ||
| Q2 24 | $377.2M | $-25.3M | ||
| Q1 24 | — | $-36.0M |
总资产IAUXTLSI
| Q4 25 | $703.4M | $35.3M | ||
| Q3 25 | $756.2M | $36.5M | ||
| Q2 25 | $782.9M | $41.3M | ||
| Q1 25 | $659.0M | $28.6M | ||
| Q4 24 | — | $24.0M | ||
| Q3 24 | — | $27.5M | ||
| Q2 24 | — | $32.4M | ||
| Q1 24 | — | $17.9M |
负债/权益比IAUXTLSI
| Q4 25 | 0.50× | — | ||
| Q3 25 | 0.42× | — | ||
| Q2 25 | 0.38× | — | ||
| Q1 25 | 0.62× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| 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 | $-34.3M | $-2.5M |
| 自由现金流经营现金流 - 资本支出 | $-39.2M | $-2.5M |
| 自由现金流率自由现金流/营收 | -184.3% | -19.1% |
| 资本支出强度资本支出/营收 | 23.1% | 0.3% |
| 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 | $-93.2M | $-19.1M |
8季度趋势，按日历期对齐
经营现金流IAUXTLSI
| Q4 25 | $-34.3M | $-2.5M | ||
| Q3 25 | $-15.2M | $-3.7M | ||
| Q2 25 | $-11.3M | $-7.3M | ||
| Q1 25 | $-22.7M | $-4.5M | ||
| Q4 24 | — | $-5.7M | ||
| Q3 24 | $-23.5M | $-10.8M | ||
| Q2 24 | $-24.6M | $-13.4M | ||
| Q1 24 | — | $-10.9M |
自由现金流IAUXTLSI
| Q4 25 | $-39.2M | $-2.5M | ||
| Q3 25 | $-18.5M | $-3.9M | ||
| Q2 25 | $-12.4M | $-7.4M | ||
| Q1 25 | $-23.1M | $-5.3M | ||
| Q4 24 | — | $-5.8M | ||
| Q3 24 | $-23.8M | $-11.0M | ||
| Q2 24 | $-25.1M | $-13.5M | ||
| Q1 24 | — | $-10.9M |
自由现金流率IAUXTLSI
| Q4 25 | -184.3% | -19.1% | ||
| Q3 25 | -57.8% | -33.9% | ||
| Q2 25 | -44.7% | -66.1% | ||
| Q1 25 | -164.1% | -57.3% | ||
| Q4 24 | — | -69.7% | ||
| Q3 24 | -206.7% | -149.9% | ||
| Q2 24 | -349.1% | -183.1% | ||
| Q1 24 | — | -169.3% |
资本支出强度IAUXTLSI
| Q4 25 | 23.1% | 0.3% | ||
| Q3 25 | 10.2% | 1.9% | ||
| Q2 25 | 3.9% | 0.8% | ||
| Q1 25 | 2.5% | 8.2% | ||
| Q4 24 | — | 0.6% | ||
| Q3 24 | 2.5% | 2.3% | ||
| Q2 24 | 7.3% | 0.8% | ||
| Q1 24 | — | 1.0% |
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
IAUX
| Granite Creek Mining Company | $20.3M | 95% |
| Ruby Hill Mining Company LLC | $991.0K | 5% |
| Lone Tree Minning Company | $3.0K | 0% |
TLSI
暂无分部数据
