vs
Ibotta, Inc.（IBTA）与National CineMedia, Inc.（NCMI）财务数据对比。点击上方公司名可切换其他公司
Ibotta, Inc.的季度营收约是National CineMedia, Inc.的1.4倍（$88.5M vs $63.4M）。National CineMedia, Inc.同比增速更快（1.6% vs -10.0%）。Ibotta, Inc.自由现金流更多（$20.3M vs $-2.0M）。过去两年Ibotta, Inc.的营收复合增速更高（3.7% vs 0.8%）
Ibotta, Inc.是总部位于美国科罗拉多州丹佛市的移动科技公司，成立于2011年，目前仅在美国开展业务。公司依托自主开发的Ibotta绩效网络与面向消费者的手机应用，为各类消费提供现金返现奖励，同时与快速消费品品牌及网络发行商合作，还推出了返现即服务业务。
国家影院传媒是一家美国影院广告企业，依托由AMC、喜满客、 regal等头部连锁影院及区域影院院线组成的影院数字化网络，面向美国消费者，在影院场地、线上渠道以及移动端开展影院广告业务，是美国影院广告领域的核心运营商。
IBTA vs NCMI — 直观对比
营收规模更大
IBTA
是对方的1.4倍
$63.4M
营收增速更快
NCMI
高出11.6%
-10.0%
自由现金流更多
IBTA
多$22.3M
$-2.0M
两年增速更快
IBTA
近两年复合增速
0.8%
损益表 — Q4 2025 vs Q3 2025
| 指标 | | |
|---|---|---|
| 营收 | $88.5M | $63.4M |
| 净利润 | — | $1.6M |
| 毛利率 | 78.7% | 95.0% |
| 营业利润率 | -1.9% | -2.8% |
| 净利率 | — | 2.5% |
| 营收同比 | -10.0% | 1.6% |
| 净利润同比 | — | 144.4% |
| 每股收益（稀释后） | $-0.03 | $0.02 |
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IBTANCMI
| Q4 25 | $88.5M | — | ||
| Q3 25 | $83.3M | $63.4M | ||
| Q2 25 | $86.0M | $51.8M | ||
| Q1 25 | $84.6M | $34.9M | ||
| Q4 24 | $98.4M | $86.3M | ||
| Q3 24 | $98.6M | $62.4M | ||
| Q2 24 | $87.9M | — | ||
| Q1 24 | $82.3M | — |
净利润IBTANCMI
| Q4 25 | — | — | ||
| Q3 25 | $1.5M | $1.6M | ||
| Q2 25 | $2.5M | $-10.7M | ||
| Q1 25 | $555.0K | $-30.7M | ||
| Q4 24 | — | $24.7M | ||
| Q3 24 | $17.2M | $-3.6M | ||
| Q2 24 | $-34.0M | — | ||
| Q1 24 | $9.3M | — |
毛利率IBTANCMI
| Q4 25 | 78.7% | — | ||
| Q3 25 | 79.4% | 95.0% | ||
| Q2 25 | 79.2% | 93.8% | ||
| Q1 25 | 79.8% | 91.1% | ||
| Q4 24 | 84.6% | 96.4% | ||
| Q3 24 | 87.7% | 94.7% | ||
| Q2 24 | 86.0% | — | ||
| Q1 24 | 87.2% | — |
营业利润率IBTANCMI
| Q4 25 | -1.9% | — | ||
| Q3 25 | 2.8% | -2.8% | ||
| Q2 25 | 1.4% | -23.2% | ||
| Q1 25 | -3.3% | -68.5% | ||
| Q4 24 | 13.2% | 23.2% | ||
| Q3 24 | 21.0% | -12.0% | ||
| Q2 24 | -24.6% | — | ||
| Q1 24 | 19.3% | — |
净利率IBTANCMI
| Q4 25 | — | — | ||
| Q3 25 | 1.8% | 2.5% | ||
| Q2 25 | 2.9% | -20.7% | ||
| Q1 25 | 0.7% | -88.0% | ||
| Q4 24 | — | 28.6% | ||
| Q3 24 | 17.5% | -5.8% | ||
| Q2 24 | -38.6% | — | ||
| Q1 24 | 11.3% | — |
每股收益（稀释后）IBTANCMI
| Q4 25 | $-0.03 | — | ||
| Q3 25 | $0.05 | $0.02 | ||
| Q2 25 | $0.08 | $-0.11 | ||
| Q1 25 | $0.02 | $-0.32 | ||
| Q4 24 | $3.04 | $0.26 | ||
| Q3 24 | $0.51 | $-0.04 | ||
| Q2 24 | $-1.32 | — | ||
| Q1 24 | $0.33 | — |
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 | $186.6M | $29.9M |
| 总债务越低越好 | $0 | — |
| 股东权益账面价值 | $287.7M | $350.5M |
| 总资产 | $525.9M | $451.9M |
| 负债/权益比越低杠杆越低 | 0.00× | — |
8季度趋势，按日历期对齐
现金及短期投资IBTANCMI
| Q4 25 | $186.6M | — | ||
| Q3 25 | $223.3M | $29.9M | ||
| Q2 25 | $250.5M | $37.2M | ||
| Q1 25 | $297.1M | $59.8M | ||
| Q4 24 | $349.3M | $75.2M | ||
| Q3 24 | $341.3M | $49.5M | ||
| Q2 24 | $317.9M | — | ||
| Q1 24 | $79.5M | — |
总债务IBTANCMI
| Q4 25 | $0 | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $0 | — | ||
| Q3 24 | $0 | — | ||
| Q2 24 | $0 | — | ||
| Q1 24 | $65.3M | — |
股东权益IBTANCMI
| Q4 25 | $287.7M | — | ||
| Q3 25 | $329.6M | $350.5M | ||
| Q2 25 | $354.1M | $350.0M | ||
| Q1 25 | $401.3M | $370.8M | ||
| Q4 24 | $457.3M | $411.2M | ||
| Q3 24 | $378.0M | $385.5M | ||
| Q2 24 | $359.7M | — | ||
| Q1 24 | $44.1M | — |
总资产IBTANCMI
| Q4 25 | $525.9M | — | ||
| Q3 25 | $569.4M | $451.9M | ||
| Q2 25 | $600.8M | $462.0M | ||
| Q1 25 | $639.3M | $503.8M | ||
| Q4 24 | $678.4M | $568.6M | ||
| Q3 24 | $598.3M | $526.1M | ||
| Q2 24 | $556.0M | — | ||
| Q1 24 | $322.1M | — |
负债/权益比IBTANCMI
| Q4 25 | 0.00× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.00× | — | ||
| Q3 24 | 0.00× | — | ||
| Q2 24 | 0.00× | — | ||
| Q1 24 | 1.48× | — |
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 | $27.8M | $-1.0M |
| 自由现金流经营现金流 - 资本支出 | $20.3M | $-2.0M |
| 自由现金流率自由现金流/营收 | 22.9% | -3.2% |
| 资本支出强度资本支出/营收 | 8.5% | 1.6% |
| 现金转化率经营现金流/净利润 | — | -0.63× |
| 过去12个月自由现金流最近4个季度 | $75.0M | $-5.3M |
8季度趋势，按日历期对齐
经营现金流IBTANCMI
| Q4 25 | $27.8M | — | ||
| Q3 25 | $21.8M | $-1.0M | ||
| Q2 25 | $25.9M | $-4.9M | ||
| Q1 25 | $19.9M | $6.0M | ||
| Q4 24 | $22.0M | $30.5M | ||
| Q3 24 | $39.5M | $-2.0M | ||
| Q2 24 | $35.0M | — | ||
| Q1 24 | $19.4M | — |
自由现金流IBTANCMI
| Q4 25 | $20.3M | — | ||
| Q3 25 | $14.5M | $-2.0M | ||
| Q2 25 | $22.2M | $-6.6M | ||
| Q1 25 | $18.0M | $5.3M | ||
| Q4 24 | $21.8M | $28.1M | ||
| Q3 24 | $39.2M | $-2.6M | ||
| Q2 24 | $34.8M | — | ||
| Q1 24 | $19.2M | — |
自由现金流率IBTANCMI
| Q4 25 | 22.9% | — | ||
| Q3 25 | 17.4% | -3.2% | ||
| Q2 25 | 25.8% | -12.7% | ||
| Q1 25 | 21.2% | 15.2% | ||
| Q4 24 | 22.1% | 32.6% | ||
| Q3 24 | 39.8% | -4.2% | ||
| Q2 24 | 39.6% | — | ||
| Q1 24 | 23.3% | — |
资本支出强度IBTANCMI
| Q4 25 | 8.5% | — | ||
| Q3 25 | 8.7% | 1.6% | ||
| Q2 25 | 4.2% | 3.3% | ||
| Q1 25 | 2.2% | 2.0% | ||
| Q4 24 | 0.2% | 2.8% | ||
| Q3 24 | 0.3% | 1.0% | ||
| Q2 24 | 0.2% | — | ||
| Q1 24 | 0.2% | — |
现金转化率IBTANCMI
| Q4 25 | — | — | ||
| Q3 25 | 14.19× | -0.63× | ||
| Q2 25 | 10.38× | — | ||
| Q1 25 | 35.78× | — | ||
| Q4 24 | — | 1.23× | ||
| Q3 24 | 2.29× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 2.08× | — |
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
IBTA
| Redemption Revenue | $78.5M | 89% |
| Ad Other Revenue | $10.0M | 11% |
| Breakage | $2.1M | 2% |
NCMI
| National Advertising Revenue | $49.9M | 79% |
| Local Advertising Revenue | $9.6M | 15% |
| Founding Member Advertising Revenue From Beverage Concessionaire Agreements | $3.9M | 6% |
