vs
indie Semiconductor, Inc.（INDI）与REGIS CORP（RGS）财务数据对比。点击上方公司名可切换其他公司
indie Semiconductor, Inc.的季度营收约是REGIS CORP的1.0倍（$58.0M vs $57.1M），REGIS CORP净利率更高（0.8% vs -53.8%，领先54.6%），REGIS CORP同比增速更快（22.3% vs -0.0%），REGIS CORP自由现金流更多（$891.0K vs $-16.1M），过去两年REGIS CORP的营收复合增速更高（7.8% vs 5.3%）
indie Semiconductor是一家无晶圆厂半导体企业，专注于设计高性能混合信号及嵌入式片上系统解决方案，核心面向汽车领域，产品覆盖高级驾驶辅助、车载信息娱乐、车联网及电动汽车场景，服务全球汽车整车厂商及一级供应商。
瑞吉斯公司是一家美国美发沙龙运营商，总部位于明尼苏达州明尼阿波利斯市。截至2021年8月，该集团旗下拥有5563家加盟沙龙以及276家直营门店，是北美地区规模领先的美发沙龙连锁经营企业。
INDI vs RGS — 直观对比
营收规模更大
INDI
是对方的1.0倍
$57.1M
营收增速更快
RGS
高出22.3%
-0.0%
净利率更高
RGS
高出54.6%
-53.8%
自由现金流更多
RGS
多$17.0M
$-16.1M
两年增速更快
RGS
近两年复合增速
5.3%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $58.0M | $57.1M |
| 净利润 | $-31.2M | $456.0K |
| 毛利率 | 37.3% | — |
| 营业利润率 | -58.5% | 10.8% |
| 净利率 | -53.8% | 0.8% |
| 营收同比 | -0.0% | 22.3% |
| 净利润同比 | 9.1% | -94.0% |
| 每股收益（稀释后） | $-0.16 | $0.16 |
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INDIRGS
| Q4 25 | $58.0M | $57.1M | ||
| Q3 25 | $53.7M | $59.0M | ||
| Q2 25 | $51.6M | $60.4M | ||
| Q1 25 | $54.1M | $57.0M | ||
| Q4 24 | $58.0M | $46.7M | ||
| Q3 24 | $54.0M | $46.1M | ||
| Q2 24 | $52.4M | $49.4M | ||
| Q1 24 | $52.4M | $49.2M |
净利润INDIRGS
| Q4 25 | $-31.2M | $456.0K | ||
| Q3 25 | $-38.3M | $1.4M | ||
| Q2 25 | $-39.0M | $116.5M | ||
| Q1 25 | $-34.5M | $250.0K | ||
| Q4 24 | $-34.4M | $7.6M | ||
| Q3 24 | $-49.7M | $-853.0K | ||
| Q2 24 | $-19.2M | $91.2M | ||
| Q1 24 | $-31.2M | $-2.3M |
毛利率INDIRGS
| Q4 25 | 37.3% | — | ||
| Q3 25 | 40.1% | — | ||
| Q2 25 | 40.6% | — | ||
| Q1 25 | 41.7% | — | ||
| Q4 24 | 42.6% | — | ||
| Q3 24 | 39.3% | — | ||
| Q2 24 | 42.2% | — | ||
| Q1 24 | 42.5% | — |
营业利润率INDIRGS
| Q4 25 | -58.5% | 10.8% | ||
| Q3 25 | -71.4% | 10.0% | ||
| Q2 25 | -83.3% | 12.1% | ||
| Q1 25 | -72.0% | 8.8% | ||
| Q4 24 | -58.4% | 11.8% | ||
| Q3 24 | -92.5% | 4.6% | ||
| Q2 24 | -70.0% | — | ||
| Q1 24 | -94.8% | 8.3% |
净利率INDIRGS
| Q4 25 | -53.8% | 0.8% | ||
| Q3 25 | -71.3% | 2.3% | ||
| Q2 25 | -75.6% | 192.9% | ||
| Q1 25 | -63.9% | 0.4% | ||
| Q4 24 | -59.2% | 16.4% | ||
| Q3 24 | -92.1% | -1.9% | ||
| Q2 24 | -36.6% | 184.7% | ||
| Q1 24 | -59.6% | -4.7% |
每股收益（稀释后）INDIRGS
| Q4 25 | $-0.16 | $0.16 | ||
| Q3 25 | $-0.19 | $0.49 | ||
| Q2 25 | $-0.20 | $43.67 | ||
| Q1 25 | $-0.18 | $0.08 | ||
| Q4 24 | $-0.18 | $2.71 | ||
| Q3 24 | $-0.28 | $-0.36 | ||
| Q2 24 | $-0.11 | $38.40 | ||
| Q1 24 | $-0.19 | $-1.00 |
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 | $145.5M | $18.4M |
| 总债务越低越好 | $353.4M | $113.3M |
| 股东权益账面价值 | $358.0M | $188.7M |
| 总资产 | $840.8M | $588.3M |
| 负债/权益比越低杠杆越低 | 0.99× | 0.60× |
8季度趋势，按日历期对齐
现金及短期投资INDIRGS
| Q4 25 | $145.5M | $18.4M | ||
| Q3 25 | $160.9M | $16.6M | ||
| Q2 25 | $192.6M | $17.0M | ||
| Q1 25 | $236.6M | $13.3M | ||
| Q4 24 | $274.2M | $10.2M | ||
| Q3 24 | $96.9M | $6.3M | ||
| Q2 24 | $112.3M | $10.1M | ||
| Q1 24 | $138.2M | $5.9M |
总债务INDIRGS
| Q4 25 | $353.4M | $113.3M | ||
| Q3 25 | $353.5M | $111.3M | ||
| Q2 25 | $352.5M | $110.8M | ||
| Q1 25 | $379.0M | $112.0M | ||
| Q4 24 | $381.3M | $111.5M | ||
| Q3 24 | — | $95.2M | ||
| Q2 24 | — | $99.5M | ||
| Q1 24 | — | $179.7M |
股东权益INDIRGS
| Q4 25 | $358.0M | $188.7M | ||
| Q3 25 | $369.2M | $187.6M | ||
| Q2 25 | $390.4M | $185.6M | ||
| Q1 25 | $405.6M | $68.6M | ||
| Q4 24 | $417.9M | $66.7M | ||
| Q3 24 | $458.6M | $56.4M | ||
| Q2 24 | $470.7M | $56.8M | ||
| Q1 24 | $432.9M | $-35.8M |
总资产INDIRGS
| Q4 25 | $840.8M | $588.3M | ||
| Q3 25 | $855.1M | $592.1M | ||
| Q2 25 | $867.6M | $599.0M | ||
| Q1 25 | $909.0M | $511.2M | ||
| Q4 24 | $941.4M | $530.1M | ||
| Q3 24 | $797.5M | $508.9M | ||
| Q2 24 | $797.3M | $530.5M | ||
| Q1 24 | $803.6M | $543.7M |
负债/权益比INDIRGS
| Q4 25 | 0.99× | 0.60× | ||
| Q3 25 | 0.96× | 0.59× | ||
| Q2 25 | 0.90× | 0.60× | ||
| Q1 25 | 0.93× | 1.63× | ||
| Q4 24 | 0.91× | 1.67× | ||
| Q3 24 | — | 1.69× | ||
| Q2 24 | — | 1.75× | ||
| 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 | $-14.4M | $1.7M |
| 自由现金流经营现金流 - 资本支出 | $-16.1M | $891.0K |
| 自由现金流率自由现金流/营收 | -27.8% | 1.6% |
| 资本支出强度资本支出/营收 | 3.0% | 1.4% |
| 现金转化率经营现金流/净利润 | — | 3.65× |
| 过去12个月自由现金流最近4个季度 | $-71.4M | $14.9M |
8季度趋势，按日历期对齐
经营现金流INDIRGS
| Q4 25 | $-14.4M | $1.7M | ||
| Q3 25 | $-6.2M | $2.3M | ||
| Q2 25 | $-7.6M | $6.8M | ||
| Q1 25 | $-29.0M | $6.2M | ||
| Q4 24 | $-6.7M | $2.1M | ||
| Q3 24 | $-22.8M | $-1.3M | ||
| Q2 24 | $-19.7M | $5.1M | ||
| Q1 24 | $-9.3M | $-277.0K |
自由现金流INDIRGS
| Q4 25 | $-16.1M | $891.0K | ||
| Q3 25 | $-10.3M | $1.9M | ||
| Q2 25 | $-13.6M | $6.2M | ||
| Q1 25 | $-31.4M | $5.9M | ||
| Q4 24 | $-8.6M | $1.7M | ||
| Q3 24 | $-29.3M | $-1.4M | ||
| Q2 24 | $-23.4M | $5.1M | ||
| Q1 24 | $-11.7M | $-326.0K |
自由现金流率INDIRGS
| Q4 25 | -27.8% | 1.6% | ||
| Q3 25 | -19.2% | 3.2% | ||
| Q2 25 | -26.4% | 10.3% | ||
| Q1 25 | -58.0% | 10.3% | ||
| Q4 24 | -14.8% | 3.6% | ||
| Q3 24 | -54.3% | -3.0% | ||
| Q2 24 | -44.7% | 10.3% | ||
| Q1 24 | -22.3% | -0.7% |
资本支出强度INDIRGS
| Q4 25 | 3.0% | 1.4% | ||
| Q3 25 | 7.8% | 0.7% | ||
| Q2 25 | 11.6% | 0.9% | ||
| Q1 25 | 4.4% | 0.6% | ||
| Q4 24 | 3.2% | 0.9% | ||
| Q3 24 | 12.1% | 0.0% | ||
| Q2 24 | 7.0% | 0.0% | ||
| Q1 24 | 4.4% | 0.1% |
现金转化率INDIRGS
| Q4 25 | — | 3.65× | ||
| Q3 25 | — | 1.68× | ||
| Q2 25 | — | 0.06× | ||
| Q1 25 | — | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.06× | ||
| Q1 24 | — | — |
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
INDI
| Products | $55.7M | 96% |
| Services | $2.3M | 4% |
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
