vs
i3 Verticals, Inc.（IIIV）与COMSCORE, INC.（SCOR）财务数据对比。点击上方公司名可切换其他公司
COMSCORE, INC.的季度营收约是i3 Verticals, Inc.的1.8倍（$93.5M vs $52.7M），COMSCORE, INC.净利率更高（3.2% vs 0.9%，领先2.3%），COMSCORE, INC.同比增速更快（-1.5% vs -14.6%），i3 Verticals, Inc.自由现金流更多（$13.8M vs $2.9M），过去两年COMSCORE, INC.的营收复合增速更高（3.8% 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。
Comscore是总部设于美国的全球媒体测量与分析企业，为企业、广告代理商、品牌营销方及媒体出版方提供专业营销数据与分析服务，在全球媒体行业和营销领域拥有广泛影响力。
IIIV vs SCOR — 直观对比
营收规模更大
SCOR
是对方的1.8倍
$52.7M
营收增速更快
SCOR
高出13.1%
-14.6%
净利率更高
SCOR
高出2.3%
0.9%
自由现金流更多
IIIV
多$10.9M
$2.9M
两年增速更快
SCOR
近两年复合增速
-4.7%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $52.7M | $93.5M |
| 净利润 | $484.0K | $3.0M |
| 毛利率 | — | 41.0% |
| 营业利润率 | 3.1% | 7.0% |
| 净利率 | 0.9% | 3.2% |
| 营收同比 | -14.6% | -1.5% |
| 净利润同比 | -76.5% | -3.7% |
| 每股收益（稀释后） | $0.02 | $9.50 |
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IIIVSCOR
| Q4 25 | $52.7M | $93.5M | ||
| Q3 25 | $46.0M | $88.9M | ||
| Q2 25 | $51.9M | $89.4M | ||
| Q1 25 | $63.1M | $85.7M | ||
| Q4 24 | $52.2M | $94.9M | ||
| Q3 24 | $32.0M | $88.5M | ||
| Q2 24 | $46.2M | $85.8M | ||
| Q1 24 | $58.0M | $86.8M |
净利润IIIVSCOR
| Q4 25 | $484.0K | $3.0M | ||
| Q3 25 | $3.1M | $453.0K | ||
| Q2 25 | $12.9M | $-9.5M | ||
| Q1 25 | $-154.0K | $-4.0M | ||
| Q4 24 | $2.1M | $3.1M | ||
| Q3 24 | $117.9M | $-60.6M | ||
| Q2 24 | $-7.5M | $-1.7M | ||
| Q1 24 | $1.9M | $-1.1M |
毛利率IIIVSCOR
| Q4 25 | — | 41.0% | ||
| Q3 25 | — | 40.6% | ||
| Q2 25 | — | 40.6% | ||
| Q1 25 | — | 39.6% | ||
| Q4 24 | — | 42.4% | ||
| Q3 24 | — | 41.2% | ||
| Q2 24 | — | 39.5% | ||
| Q1 24 | — | 42.3% |
营业利润率IIIVSCOR
| Q4 25 | 3.1% | 7.0% | ||
| Q3 25 | 3.2% | 1.9% | ||
| Q2 25 | -9.3% | -1.9% | ||
| Q1 25 | 8.0% | -2.4% | ||
| Q4 24 | 3.9% | 4.1% | ||
| Q3 24 | 10.6% | -67.4% | ||
| Q2 24 | -2.8% | -2.2% | ||
| Q1 24 | 3.4% | -2.2% |
净利率IIIVSCOR
| Q4 25 | 0.9% | 3.2% | ||
| Q3 25 | 6.7% | 0.5% | ||
| Q2 25 | 24.8% | -10.6% | ||
| Q1 25 | -0.2% | -4.7% | ||
| Q4 24 | 3.9% | 3.3% | ||
| Q3 24 | 368.2% | -68.5% | ||
| Q2 24 | -16.3% | -2.0% | ||
| Q1 24 | 3.2% | -1.2% |
每股收益（稀释后）IIIVSCOR
| Q4 25 | $0.02 | $9.50 | ||
| Q3 25 | $0.14 | $-0.86 | ||
| Q2 25 | $0.50 | $-2.73 | ||
| Q1 25 | $0.00 | $-1.66 | ||
| Q4 24 | $0.08 | $-0.47 | ||
| Q3 24 | $4.93 | $-12.79 | ||
| Q2 24 | $-0.32 | $-1.19 | ||
| Q1 24 | $0.08 | $-1.08 |
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 | $23.6M |
| 总债务越低越好 | — | $41.5M |
| 股东权益账面价值 | $358.5M | $111.4M |
| 总资产 | $595.9M | $407.7M |
| 负债/权益比越低杠杆越低 | — | 0.37× |
8季度趋势，按日历期对齐
现金及短期投资IIIVSCOR
| Q4 25 | $37.5M | $23.6M | ||
| Q3 25 | $66.7M | $26.7M | ||
| Q2 25 | $55.5M | $26.0M | ||
| Q1 25 | $7.7M | $31.0M | ||
| Q4 24 | $85.6M | $29.9M | ||
| Q3 24 | $86.5M | $20.0M | ||
| Q2 24 | $9.7M | $14.7M | ||
| Q1 24 | $3.1M | $18.7M |
总债务IIIVSCOR
| Q4 25 | — | $41.5M | ||
| Q3 25 | $0 | $41.4M | ||
| Q2 25 | $0 | $41.3M | ||
| Q1 25 | $12.0M | $41.3M | ||
| Q4 24 | $26.2M | $41.2M | ||
| Q3 24 | $26.2M | — | ||
| Q2 24 | $374.1M | — | ||
| Q1 24 | $369.6M | — |
股东权益IIIVSCOR
| Q4 25 | $358.5M | $111.4M | ||
| Q3 25 | $389.6M | $-26.3M | ||
| Q2 25 | $383.3M | $-21.7M | ||
| Q1 25 | $385.2M | $-13.5M | ||
| Q4 24 | $375.0M | $-8.3M | ||
| Q3 24 | $379.7M | $-2.7M | ||
| Q2 24 | $249.7M | $45.8M | ||
| Q1 24 | $249.3M | $51.4M |
总资产IIIVSCOR
| Q4 25 | $595.9M | $407.7M | ||
| Q3 25 | $638.4M | $406.9M | ||
| Q2 25 | $623.3M | $415.9M | ||
| Q1 25 | $646.4M | $421.5M | ||
| Q4 24 | $726.2M | $430.2M | ||
| Q3 24 | $730.7M | $412.5M | ||
| Q2 24 | $861.7M | $474.1M | ||
| Q1 24 | $625.8M | $477.7M |
负债/权益比IIIVSCOR
| Q4 25 | — | 0.37× | ||
| 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 | $3.2M |
| 自由现金流经营现金流 - 资本支出 | $13.8M | $2.9M |
| 自由现金流率自由现金流/营收 | 26.2% | 3.1% |
| 资本支出强度资本支出/营收 | 0.6% | 0.3% |
| 现金转化率经营现金流/净利润 | 29.18× | 1.07× |
| 过去12个月自由现金流最近4个季度 | $6.5M | $21.8M |
8季度趋势，按日历期对齐
经营现金流IIIVSCOR
| Q4 25 | $14.1M | $3.2M | ||
| Q3 25 | $14.0M | $9.5M | ||
| Q2 25 | $7.4M | $932.0K | ||
| Q1 25 | $-27.1M | $9.1M | ||
| Q4 24 | $11.5M | $-10.0M | ||
| Q3 24 | $15.1M | $12.5M | ||
| Q2 24 | $8.1M | $8.7M | ||
| Q1 24 | $10.7M | $6.9M |
自由现金流IIIVSCOR
| Q4 25 | $13.8M | $2.9M | ||
| Q3 25 | $13.5M | $9.4M | ||
| Q2 25 | $6.8M | $787.0K | ||
| Q1 25 | $-27.6M | $8.7M | ||
| Q4 24 | $11.0M | $-10.3M | ||
| Q3 24 | $14.6M | $12.4M | ||
| Q2 24 | $7.2M | $8.5M | ||
| Q1 24 | $9.9M | $6.6M |
自由现金流率IIIVSCOR
| Q4 25 | 26.2% | 3.1% | ||
| Q3 25 | 29.5% | 10.5% | ||
| Q2 25 | 13.1% | 0.9% | ||
| Q1 25 | -43.8% | 10.1% | ||
| Q4 24 | 21.1% | -10.8% | ||
| Q3 24 | 45.6% | 14.0% | ||
| Q2 24 | 15.6% | 10.0% | ||
| Q1 24 | 17.1% | 7.6% |
资本支出强度IIIVSCOR
| Q4 25 | 0.6% | 0.3% | ||
| Q3 25 | 0.9% | 0.1% | ||
| Q2 25 | 1.0% | 0.2% | ||
| Q1 25 | 0.8% | 0.4% | ||
| Q4 24 | 0.9% | 0.2% | ||
| Q3 24 | 1.7% | 0.1% | ||
| Q2 24 | 1.9% | 0.2% | ||
| Q1 24 | 1.4% | 0.3% |
现金转化率IIIVSCOR
| Q4 25 | 29.18× | 1.07× | ||
| Q3 25 | 4.52× | 20.96× | ||
| Q2 25 | 0.57× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 5.59× | -3.19× | ||
| Q3 24 | 0.13× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 5.72× | — |
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% |
SCOR
| Transferred Over Time | $77.1M | 83% |
| Research Insight Solutions | $14.6M | 16% |
| Related Party | $2.5M | 3% |
