vs
i3 Verticals, Inc.（IIIV）与Silvercrest Asset Management Group Inc.（SAMG）财务数据对比。点击上方公司名可切换其他公司
i3 Verticals, Inc.的季度营收约是Silvercrest Asset Management Group Inc.的1.6倍（$52.7M vs $32.0M），i3 Verticals, Inc.净利率更高（0.9% vs -0.4%，领先1.3%），Silvercrest Asset Management Group Inc.同比增速更快（-0.0% vs -14.6%），Silvercrest Asset Management Group Inc.自由现金流更多（$15.0M vs $13.8M），过去两年Silvercrest Asset Management Group Inc.的营收复合增速更高（2.7% vs -4.7%）
Prusa i3是捷克Prusa Research公司生产的熔融沉积成型3D打印机系列，以Original Prusa i3为注册商标推出，同时也是RepRap项目的组成部分。2016年该系列就被评为全球使用率最高的3D打印机，最早由Josef Průša在2012年完成设计，2015年正式推出商用套件版本，目前最新型号同时提供散件套件和原厂组装版本，具备性价比高、易操作的优势。
IIIV vs SAMG — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $52.7M | $32.0M |
| 净利润 | $484.0K | $-120.0K |
| 毛利率 | — | — |
| 营业利润率 | 3.1% | -2.8% |
| 净利率 | 0.9% | -0.4% |
| 营收同比 | -14.6% | -0.0% |
| 净利润同比 | -76.5% | -107.4% |
| 每股收益（稀释后） | $0.02 | $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
| Q4 25 | $52.7M | $32.0M | ||
| Q3 25 | $46.0M | $31.3M | ||
| Q2 25 | $51.9M | $30.7M | ||
| Q1 25 | $63.1M | $31.4M | ||
| Q4 24 | $52.2M | $32.0M | ||
| Q3 24 | $32.0M | $30.4M | ||
| Q2 24 | $46.2M | $31.0M | ||
| Q1 24 | $58.0M | $30.3M |
| Q4 25 | $484.0K | $-120.0K | ||
| Q3 25 | $3.1M | $618.0K | ||
| Q2 25 | $12.9M | $1.9M | ||
| Q1 25 | $-154.0K | $2.5M | ||
| Q4 24 | $2.1M | $1.6M | ||
| Q3 24 | $117.9M | $2.3M | ||
| Q2 24 | $-7.5M | $2.7M | ||
| Q1 24 | $1.9M | $3.0M |
| Q4 25 | 3.1% | -2.8% | ||
| Q3 25 | 3.2% | 4.3% | ||
| Q2 25 | -9.3% | 13.2% | ||
| Q1 25 | 8.0% | 15.4% | ||
| Q4 24 | 3.9% | 6.1% | ||
| Q3 24 | 10.6% | 14.6% | ||
| Q2 24 | -2.8% | 17.1% | ||
| Q1 24 | 3.4% | 19.5% |
| Q4 25 | 0.9% | -0.4% | ||
| Q3 25 | 6.7% | 2.0% | ||
| Q2 25 | 24.8% | 6.3% | ||
| Q1 25 | -0.2% | 7.9% | ||
| Q4 24 | 3.9% | 5.1% | ||
| Q3 24 | 368.2% | 7.4% | ||
| Q2 24 | -16.3% | 8.6% | ||
| Q1 24 | 3.2% | 9.9% |
| Q4 25 | $0.02 | $0.02 | ||
| Q3 25 | $0.14 | $0.07 | ||
| Q2 25 | $0.50 | $0.21 | ||
| Q1 25 | $0.00 | $0.26 | ||
| Q4 24 | $0.08 | $0.16 | ||
| Q3 24 | $4.93 | $0.24 | ||
| Q2 24 | $-0.32 | $0.28 | ||
| Q1 24 | $0.08 | $0.32 |
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 | $37.5M | $44.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $358.5M | $50.3M |
| 总资产 | $595.9M | $166.6M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
| Q4 25 | $37.5M | $44.1M | ||
| Q3 25 | $66.7M | $36.1M | ||
| Q2 25 | $55.5M | $30.0M | ||
| Q1 25 | $7.7M | $36.3M | ||
| Q4 24 | $85.6M | $68.6M | ||
| Q3 24 | $86.5M | $58.1M | ||
| Q2 24 | $9.7M | $49.9M | ||
| Q1 24 | $3.1M | $39.7M |
| Q4 25 | — | — | ||
| Q3 25 | $0 | — | ||
| Q2 25 | $0 | — | ||
| Q1 25 | $12.0M | — | ||
| Q4 24 | $26.2M | — | ||
| Q3 24 | $26.2M | — | ||
| Q2 24 | $374.1M | — | ||
| Q1 24 | $369.6M | — |
| Q4 25 | $358.5M | $50.3M | ||
| Q3 25 | $389.6M | $58.9M | ||
| Q2 25 | $383.3M | $64.6M | ||
| Q1 25 | $385.2M | $80.0M | ||
| Q4 24 | $375.0M | $80.7M | ||
| Q3 24 | $379.7M | $84.6M | ||
| Q2 24 | $249.7M | $85.3M | ||
| Q1 24 | $249.3M | $83.9M |
| Q4 25 | $595.9M | $166.6M | ||
| Q3 25 | $638.4M | $157.6M | ||
| Q2 25 | $623.3M | $152.7M | ||
| Q1 25 | $646.4M | $159.9M | ||
| Q4 24 | $726.2M | $194.4M | ||
| Q3 24 | $730.7M | $184.2M | ||
| Q2 24 | $861.7M | $177.6M | ||
| Q1 24 | $625.8M | $170.2M |
| Q4 25 | — | — | ||
| Q3 25 | 0.00× | — | ||
| Q2 25 | 0.00× | — | ||
| Q1 25 | 0.03× | — | ||
| Q4 24 | 0.07× | — | ||
| Q3 24 | 0.07× | — | ||
| Q2 24 | 1.50× | — | ||
| 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 | $14.1M | $18.6M |
| 自由现金流经营现金流 - 资本支出 | $13.8M | $15.0M |
| 自由现金流率自由现金流/营收 | 26.2% | 46.9% |
| 资本支出强度资本支出/营收 | 0.6% | 11.4% |
| 现金转化率经营现金流/净利润 | 29.18× | — |
| 过去12个月自由现金流最近4个季度 | $6.5M | $17.0M |
8季度趋势，按日历期对齐
| Q4 25 | $14.1M | $18.6M | ||
| Q3 25 | $14.0M | $14.6M | ||
| Q2 25 | $7.4M | $13.8M | ||
| Q1 25 | $-27.1M | $-24.7M | ||
| Q4 24 | $11.5M | $21.6M | ||
| Q3 24 | $15.1M | $13.3M | ||
| Q2 24 | $8.1M | $16.0M | ||
| Q1 24 | $10.7M | $-24.1M |
| Q4 25 | $13.8M | $15.0M | ||
| Q3 25 | $13.5M | $13.8M | ||
| Q2 25 | $6.8M | $13.4M | ||
| Q1 25 | $-27.6M | $-25.1M | ||
| Q4 24 | $11.0M | $19.9M | ||
| Q3 24 | $14.6M | $12.9M | ||
| Q2 24 | $7.2M | $15.6M | ||
| Q1 24 | $9.9M | $-24.7M |
| Q4 25 | 26.2% | 46.9% | ||
| Q3 25 | 29.5% | 44.1% | ||
| Q2 25 | 13.1% | 43.6% | ||
| Q1 25 | -43.8% | -80.0% | ||
| Q4 24 | 21.1% | 62.2% | ||
| Q3 24 | 45.6% | 42.4% | ||
| Q2 24 | 15.6% | 50.4% | ||
| Q1 24 | 17.1% | -81.6% |
| Q4 25 | 0.6% | 11.4% | ||
| Q3 25 | 0.9% | 2.6% | ||
| Q2 25 | 1.0% | 1.5% | ||
| Q1 25 | 0.8% | 1.3% | ||
| Q4 24 | 0.9% | 5.3% | ||
| Q3 24 | 1.7% | 1.2% | ||
| Q2 24 | 1.9% | 1.1% | ||
| Q1 24 | 1.4% | 2.0% |
| Q4 25 | 29.18× | — | ||
| Q3 25 | 4.52× | 23.62× | ||
| Q2 25 | 0.57× | 7.22× | ||
| Q1 25 | — | -10.01× | ||
| Q4 24 | 5.59× | 13.34× | ||
| Q3 24 | 0.13× | 5.90× | ||
| Q2 24 | — | 6.00× | ||
| Q1 24 | 5.72× | -8.03× |
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
IIIV
| License And Service | $35.7M | 68% |
| Proprietary Payments Revenue | $14.5M | 27% |
| Other Revenue | $2.5M | 5% |
SAMG
| Investment Advisory Management And Administrative Service | $30.7M | 96% |
| Tax And Family Office Services | $1.2M | 4% |
