vs
Indivior Pharmaceuticals, Inc.（INDV）与Rackspace Technology, Inc.（RXT）财务数据对比。点击上方公司名可切换其他公司
Rackspace Technology, Inc.的季度营收约是Indivior Pharmaceuticals, Inc.的1.9倍（$682.8M vs $357.0M），Indivior Pharmaceuticals, Inc.净利率更高（28.9% vs -4.8%，领先33.6%），Rackspace Technology, Inc.自由现金流更多（$56.0M 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。
Rackspace Technology, Inc.是总部位于美国得克萨斯州圣安东尼奥的云计算企业，在弗吉尼亚州雷斯顿以及澳大利亚、加拿大、英国、印度、迪拜、瑞士、荷兰、德国、新加坡、墨西哥、中国香港等多个国家和地区设有办事处，数据中心分布于全球多个主要城市，为客户提供专业的云计算相关服务。
INDV vs RXT — 直观对比
营收规模更大
RXT
是对方的1.9倍
$357.0M
净利率更高
INDV
高出33.6%
-4.8%
自由现金流更多
RXT
多$301.0M
$-245.0M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $357.0M | $682.8M |
| 净利润 | $103.0M | $-32.7M |
| 毛利率 | 82.1% | 17.6% |
| 营业利润率 | 22.7% | -0.5% |
| 净利率 | 28.9% | -4.8% |
| 营收同比 | — | -0.4% |
| 净利润同比 | 390.5% | 41.6% |
| 每股收益（稀释后） | $0.79 | $-0.13 |
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INDVRXT
| Q4 25 | $357.0M | $682.8M | ||
| Q3 25 | $314.0M | $671.2M | ||
| Q2 25 | $302.0M | $666.3M | ||
| Q1 25 | $266.0M | $665.4M | ||
| Q4 24 | — | $685.6M | ||
| Q3 24 | $307.0M | $675.8M | ||
| Q2 24 | $299.0M | $684.9M | ||
| Q1 24 | — | $690.8M |
净利润INDVRXT
| Q4 25 | $103.0M | $-32.7M | ||
| Q3 25 | $42.0M | $-67.1M | ||
| Q2 25 | $18.0M | $-54.5M | ||
| Q1 25 | $47.0M | $-71.5M | ||
| Q4 24 | — | $-56.0M | ||
| Q3 24 | $22.0M | $-186.6M | ||
| Q2 24 | $-97.0M | $25.0M | ||
| Q1 24 | — | $-640.6M |
毛利率INDVRXT
| Q4 25 | 82.1% | 17.6% | ||
| Q3 25 | 73.2% | 19.4% | ||
| Q2 25 | 82.8% | 19.4% | ||
| Q1 25 | 83.1% | 19.1% | ||
| Q4 24 | — | 19.2% | ||
| Q3 24 | 78.5% | 20.3% | ||
| Q2 24 | 73.6% | 19.2% | ||
| Q1 24 | — | 19.2% |
营业利润率INDVRXT
| Q4 25 | 22.7% | -0.5% | ||
| Q3 25 | 13.7% | -5.1% | ||
| Q2 25 | 23.8% | -3.8% | ||
| Q1 25 | 24.8% | -5.8% | ||
| Q4 24 | — | -4.2% | ||
| Q3 24 | 11.4% | -25.7% | ||
| Q2 24 | -39.5% | -7.9% | ||
| Q1 24 | — | -94.5% |
净利率INDVRXT
| Q4 25 | 28.9% | -4.8% | ||
| Q3 25 | 13.4% | -10.0% | ||
| Q2 25 | 6.0% | -8.2% | ||
| Q1 25 | 17.7% | -10.7% | ||
| Q4 24 | — | -8.2% | ||
| Q3 24 | 7.2% | -27.6% | ||
| Q2 24 | -32.4% | 3.7% | ||
| Q1 24 | — | -92.7% |
每股收益（稀释后）INDVRXT
| Q4 25 | $0.79 | $-0.13 | ||
| Q3 25 | $0.33 | $-0.28 | ||
| Q2 25 | $0.14 | $-0.23 | ||
| Q1 25 | $0.38 | $-0.31 | ||
| Q4 24 | — | $-0.20 | ||
| Q3 24 | $0.16 | $-0.82 | ||
| Q2 24 | $-0.72 | $0.11 | ||
| Q1 24 | — | $-2.91 |
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 | $105.8M |
| 总债务越低越好 | — | $2.7B |
| 股东权益账面价值 | $-98.0M | $-1.2B |
| 总资产 | $1.2B | $2.8B |
| 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INDVRXT
| Q4 25 | $195.0M | $105.8M | ||
| Q3 25 | $445.0M | $99.5M | ||
| Q2 25 | $510.0M | $103.9M | ||
| Q1 25 | $373.0M | $128.0M | ||
| Q4 24 | — | $144.0M | ||
| Q3 24 | — | $157.1M | ||
| Q2 24 | — | $190.2M | ||
| Q1 24 | — | $282.6M |
总债务INDVRXT
| Q4 25 | — | $2.7B | ||
| Q3 25 | — | $2.8B | ||
| Q2 25 | — | $2.8B | ||
| Q1 25 | — | $2.8B | ||
| Q4 24 | — | $2.8B | ||
| Q3 24 | — | $2.8B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | — | $3.0B |
股东权益INDVRXT
| Q4 25 | $-98.0M | $-1.2B | ||
| Q3 25 | $-207.0M | $-1.2B | ||
| Q2 25 | $-257.0M | $-1.1B | ||
| Q1 25 | $-285.0M | $-1.1B | ||
| Q4 24 | — | $-1.0B | ||
| Q3 24 | $-310.0M | $-949.7M | ||
| Q2 24 | $-281.0M | $-756.2M | ||
| Q1 24 | — | $-787.2M |
总资产INDVRXT
| Q4 25 | $1.2B | $2.8B | ||
| Q3 25 | $1.4B | $2.8B | ||
| Q2 25 | $1.5B | $2.9B | ||
| Q1 25 | $1.4B | $3.0B | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | — | $3.1B | ||
| Q2 24 | — | $3.4B | ||
| Q1 24 | — | $3.5B |
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 | $59.7M |
| 自由现金流经营现金流 - 资本支出 | $-245.0M | $56.0M |
| 自由现金流率自由现金流/营收 | -68.6% | 8.2% |
| 资本支出强度资本支出/营收 | 6.7% | 0.5% |
| 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 | $90.6M |
8季度趋势，按日历期对齐
经营现金流INDVRXT
| Q4 25 | $-221.0M | $59.7M | ||
| Q3 25 | $-39.0M | $70.7M | ||
| Q2 25 | $158.0M | $8.4M | ||
| Q1 25 | $75.0M | $12.6M | ||
| Q4 24 | — | $54.3M | ||
| Q3 24 | $2.0M | $51.8M | ||
| Q2 24 | $88.0M | $24.1M | ||
| Q1 24 | — | $-90.3M |
自由现金流INDVRXT
| Q4 25 | $-245.0M | $56.0M | ||
| Q3 25 | $-59.0M | $42.7M | ||
| Q2 25 | $141.0M | $-12.4M | ||
| Q1 25 | $70.0M | $4.3M | ||
| Q4 24 | — | $34.4M | ||
| Q3 24 | $-5.0M | $27.3M | ||
| Q2 24 | $84.0M | $-14.5M | ||
| Q1 24 | — | $-118.4M |
自由现金流率INDVRXT
| Q4 25 | -68.6% | 8.2% | ||
| Q3 25 | -18.8% | 6.4% | ||
| Q2 25 | 46.7% | -1.9% | ||
| Q1 25 | 26.3% | 0.6% | ||
| Q4 24 | — | 5.0% | ||
| Q3 24 | -1.6% | 4.0% | ||
| Q2 24 | 28.1% | -2.1% | ||
| Q1 24 | — | -17.1% |
资本支出强度INDVRXT
| Q4 25 | 6.7% | 0.5% | ||
| Q3 25 | 6.4% | 4.2% | ||
| Q2 25 | 5.6% | 3.1% | ||
| Q1 25 | 1.9% | 1.2% | ||
| Q4 24 | — | 2.9% | ||
| Q3 24 | 2.3% | 3.6% | ||
| Q2 24 | 1.3% | 5.6% | ||
| Q1 24 | — | 4.1% |
现金转化率INDVRXT
| Q4 25 | -2.15× | — | ||
| Q3 25 | -0.93× | — | ||
| Q2 25 | 8.78× | — | ||
| Q1 25 | 1.60× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.09× | — | ||
| Q2 24 | — | 0.96× | ||
| 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% |
RXT
| Public Cloud Services Segment | $442.2M | 65% |
| Private Cloud Service Segment | $240.6M | 35% |
