vs
Indivior Pharmaceuticals, Inc.（INDV）与Cloudflare, Inc.（NET）财务数据对比。点击上方公司名可切换其他公司
Cloudflare, Inc.的季度营收约是Indivior Pharmaceuticals, Inc.的1.7倍（$614.5M vs $357.0M），Indivior Pharmaceuticals, Inc.净利率更高（28.9% vs -2.0%，领先30.8%），Cloudflare, Inc.自由现金流更多（$105.2M vs $-245.0M）
Indivior是一家全球专科制药企业，专注于开发和商业化针对阿片类物质使用障碍、酒精依赖及相关精神健康疾病的循证治疗方案，核心市场覆盖北美与欧洲，旗下多款获批疗法服务于医疗需求未被充分满足的患者群体。
Cloudflare是总部位于美国加利福尼亚州旧金山的科技企业，提供内容分发网络（CDN）、云网络安全、DDoS防护等多元互联网服务，同时是ICANN认证的域名注册商。其服务作为网站访客与客户托管服务商之间的反向代理，可有效提升访问性能，抵御恶意流量。
INDV vs NET — 直观对比
营收规模更大
NET
是对方的1.7倍
$357.0M
净利率更高
INDV
高出30.8%
-2.0%
自由现金流更多
NET
多$350.2M
$-245.0M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $357.0M | $614.5M |
| 净利润 | $103.0M | $-12.1M |
| 毛利率 | 82.1% | 73.6% |
| 营业利润率 | 22.7% | -8.0% |
| 净利率 | 28.9% | -2.0% |
| 营收同比 | — | 33.6% |
| 净利润同比 | 390.5% | 6.0% |
| 每股收益（稀释后） | $0.79 | $-0.03 |
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INDVNET
| Q4 25 | $357.0M | $614.5M | ||
| Q3 25 | $314.0M | $562.0M | ||
| Q2 25 | $302.0M | $512.3M | ||
| Q1 25 | $266.0M | $479.1M | ||
| Q4 24 | — | $459.9M | ||
| Q3 24 | $307.0M | $430.1M | ||
| Q2 24 | $299.0M | $401.0M | ||
| Q1 24 | — | $378.6M |
净利润INDVNET
| Q4 25 | $103.0M | $-12.1M | ||
| Q3 25 | $42.0M | $-1.3M | ||
| Q2 25 | $18.0M | $-50.4M | ||
| Q1 25 | $47.0M | $-38.5M | ||
| Q4 24 | — | $-12.8M | ||
| Q3 24 | $22.0M | $-15.3M | ||
| Q2 24 | $-97.0M | $-15.1M | ||
| Q1 24 | — | $-35.5M |
毛利率INDVNET
| Q4 25 | 82.1% | 73.6% | ||
| Q3 25 | 73.2% | 74.0% | ||
| Q2 25 | 82.8% | 74.9% | ||
| Q1 25 | 83.1% | 75.9% | ||
| Q4 24 | — | 76.4% | ||
| Q3 24 | 78.5% | 77.7% | ||
| Q2 24 | 73.6% | 77.8% | ||
| Q1 24 | — | 77.5% |
营业利润率INDVNET
| Q4 25 | 22.7% | -8.0% | ||
| Q3 25 | 13.7% | -6.7% | ||
| Q2 25 | 23.8% | -13.1% | ||
| Q1 25 | 24.8% | -11.1% | ||
| Q4 24 | — | -7.5% | ||
| Q3 24 | 11.4% | -7.2% | ||
| Q2 24 | -39.5% | -8.7% | ||
| Q1 24 | — | -14.4% |
净利率INDVNET
| Q4 25 | 28.9% | -2.0% | ||
| Q3 25 | 13.4% | -0.2% | ||
| Q2 25 | 6.0% | -9.8% | ||
| Q1 25 | 17.7% | -8.0% | ||
| Q4 24 | — | -2.8% | ||
| Q3 24 | 7.2% | -3.6% | ||
| Q2 24 | -32.4% | -3.8% | ||
| Q1 24 | — | -9.4% |
每股收益（稀释后）INDVNET
| Q4 25 | $0.79 | $-0.03 | ||
| Q3 25 | $0.33 | $0.00 | ||
| Q2 25 | $0.14 | $-0.15 | ||
| Q1 25 | $0.38 | $-0.11 | ||
| Q4 24 | — | $-0.05 | ||
| Q3 24 | $0.16 | $-0.04 | ||
| Q2 24 | $-0.72 | $-0.04 | ||
| Q1 24 | — | $-0.10 |
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 | $195.0M | $943.5M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $-98.0M | $1.5B |
| 总资产 | $1.2B | $6.0B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资INDVNET
| Q4 25 | $195.0M | $943.5M | ||
| Q3 25 | $445.0M | $1.1B | ||
| Q2 25 | $510.0M | $1.5B | ||
| Q1 25 | $373.0M | $204.5M | ||
| Q4 24 | — | $147.7M | ||
| Q3 24 | — | $182.9M | ||
| Q2 24 | — | $157.0M | ||
| Q1 24 | — | $254.4M |
股东权益INDVNET
| Q4 25 | $-98.0M | $1.5B | ||
| Q3 25 | $-207.0M | $1.3B | ||
| Q2 25 | $-257.0M | $1.2B | ||
| Q1 25 | $-285.0M | $1.4B | ||
| Q4 24 | — | $1.0B | ||
| Q3 24 | $-310.0M | $973.1M | ||
| Q2 24 | $-281.0M | $881.5M | ||
| Q1 24 | — | $797.2M |
总资产INDVNET
| Q4 25 | $1.2B | $6.0B | ||
| Q3 25 | $1.4B | $5.8B | ||
| Q2 25 | $1.5B | $5.6B | ||
| Q1 25 | $1.4B | $3.7B | ||
| Q4 24 | — | $3.3B | ||
| Q3 24 | — | $3.1B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | — | $2.8B |
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 | $-221.0M | $190.4M |
| 自由现金流经营现金流 - 资本支出 | $-245.0M | $105.2M |
| 自由现金流率自由现金流/营收 | -68.6% | 17.1% |
| 资本支出强度资本支出/营收 | 6.7% | 13.9% |
| 现金转化率经营现金流/净利润 | -2.15× | — |
| 过去12个月自由现金流最近4个季度 | $-93.0M | $287.5M |
8季度趋势，按日历期对齐
经营现金流INDVNET
| Q4 25 | $-221.0M | $190.4M | ||
| Q3 25 | $-39.0M | $167.1M | ||
| Q2 25 | $158.0M | $99.8M | ||
| Q1 25 | $75.0M | $145.8M | ||
| Q4 24 | — | $127.3M | ||
| Q3 24 | $2.0M | $104.7M | ||
| Q2 24 | $88.0M | $74.8M | ||
| Q1 24 | — | $73.6M |
自由现金流INDVNET
| Q4 25 | $-245.0M | $105.2M | ||
| Q3 25 | $-59.0M | $82.5M | ||
| Q2 25 | $141.0M | $39.9M | ||
| Q1 25 | $70.0M | $59.9M | ||
| Q4 24 | — | $54.2M | ||
| Q3 24 | $-5.0M | $54.5M | ||
| Q2 24 | $84.0M | $45.2M | ||
| Q1 24 | — | $41.5M |
自由现金流率INDVNET
| Q4 25 | -68.6% | 17.1% | ||
| Q3 25 | -18.8% | 14.7% | ||
| Q2 25 | 46.7% | 7.8% | ||
| Q1 25 | 26.3% | 12.5% | ||
| Q4 24 | — | 11.8% | ||
| Q3 24 | -1.6% | 12.7% | ||
| Q2 24 | 28.1% | 11.3% | ||
| Q1 24 | — | 11.0% |
资本支出强度INDVNET
| Q4 25 | 6.7% | 13.9% | ||
| Q3 25 | 6.4% | 15.1% | ||
| Q2 25 | 5.6% | 11.7% | ||
| Q1 25 | 1.9% | 17.9% | ||
| Q4 24 | — | 15.9% | ||
| Q3 24 | 2.3% | 11.7% | ||
| Q2 24 | 1.3% | 7.4% | ||
| Q1 24 | — | 8.5% |
现金转化率INDVNET
| Q4 25 | -2.15× | — | ||
| Q3 25 | -0.93× | — | ||
| Q2 25 | 8.78× | — | ||
| Q1 25 | 1.60× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.09× | — | ||
| Q2 24 | — | — | ||
| 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
INDV
| Sublocade | $233.0M | 65% |
| Sublingual And Other | $69.0M | 19% |
| Other | $49.0M | 14% |
| Perseris | $6.0M | 2% |
NET
| Sales Channel Directly To Consumer | $438.5M | 71% |
| Sales Channel Through Intermediary | $176.0M | 29% |
