vs
Indivior Pharmaceuticals, Inc.（INDV）与世纪互联（VNET）财务数据对比。点击上方公司名可切换其他公司
世纪互联的季度营收约是Indivior Pharmaceuticals, Inc.的1.0倍（$362.7M vs $357.0M），Indivior Pharmaceuticals, Inc.净利率更高（28.9% vs -10.7%，领先39.5%），世纪互联自由现金流更多（$-193.1M 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。
VNET Group即世纪互联，是中国领先的第三方中立数据中心服务商，提供机柜托管、云基础设施、混合云部署及网络管理等解决方案，服务覆盖科技、金融、零售等多领域企业客户，为企业数字化运营提供稳定的算力与网络支撑。
INDV vs VNET — 直观对比
营收规模更大
VNET
是对方的1.0倍
$357.0M
净利率更高
INDV
高出39.5%
-10.7%
自由现金流更多
VNET
多$51.9M
$-245.0M
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $357.0M | $362.7M |
| 净利润 | $103.0M | $-38.7M |
| 毛利率 | 82.1% | 20.9% |
| 营业利润率 | 22.7% | 0.5% |
| 净利率 | 28.9% | -10.7% |
| 营收同比 | — | — |
| 净利润同比 | 390.5% | — |
| 每股收益（稀释后） | $0.79 | — |
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INDVVNET
| Q4 25 | $357.0M | — | ||
| Q3 25 | $314.0M | $362.7M | ||
| Q2 25 | $302.0M | — | ||
| Q1 25 | $266.0M | $309.5M | ||
| Q3 24 | $307.0M | $302.2M | ||
| Q2 24 | $299.0M | $274.4M | ||
| Q1 24 | — | $262.9M | ||
| Q3 23 | — | $258.6M |
净利润INDVVNET
| Q4 25 | $103.0M | — | ||
| Q3 25 | $42.0M | $-38.7M | ||
| Q2 25 | $18.0M | — | ||
| Q1 25 | $47.0M | $-2.4M | ||
| Q3 24 | $22.0M | $-2.1M | ||
| Q2 24 | $-97.0M | $-1.1M | ||
| Q1 24 | — | $-22.0M | ||
| Q3 23 | — | $-5.5M |
毛利率INDVVNET
| Q4 25 | 82.1% | — | ||
| Q3 25 | 73.2% | 20.9% | ||
| Q2 25 | 82.8% | — | ||
| Q1 25 | 83.1% | 25.2% | ||
| Q3 24 | 78.5% | 23.2% | ||
| Q2 24 | 73.6% | 21.3% | ||
| Q1 24 | — | 21.6% | ||
| Q3 23 | — | 16.2% |
营业利润率INDVVNET
| Q4 25 | 22.7% | — | ||
| Q3 25 | 13.7% | 0.5% | ||
| Q2 25 | 23.8% | — | ||
| Q1 25 | 24.8% | 0.1% | ||
| Q3 24 | 11.4% | 24.5% | ||
| Q2 24 | -39.5% | 0.2% | ||
| Q1 24 | — | 0.2% | ||
| Q3 23 | — | 1.7% |
净利率INDVVNET
| Q4 25 | 28.9% | — | ||
| Q3 25 | 13.4% | -10.7% | ||
| Q2 25 | 6.0% | — | ||
| Q1 25 | 17.7% | -0.8% | ||
| Q3 24 | 7.2% | -0.7% | ||
| Q2 24 | -32.4% | -0.4% | ||
| Q1 24 | — | -8.4% | ||
| Q3 23 | — | -2.1% |
每股收益（稀释后）INDVVNET
| Q4 25 | $0.79 | — | ||
| Q3 25 | $0.33 | — | ||
| Q2 25 | $0.14 | — | ||
| Q1 25 | $0.38 | — | ||
| Q3 24 | $0.16 | — | ||
| Q2 24 | $-0.72 | — | ||
| Q1 24 | — | — | ||
| Q3 23 | — | — |
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 | $492.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $-98.0M | $890.8M |
| 总资产 | $1.2B | $6.1B |
| 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INDVVNET
| Q4 25 | $195.0M | — | ||
| Q3 25 | $445.0M | $492.1M | ||
| Q2 25 | $510.0M | — | ||
| Q1 25 | $373.0M | $544.3M | ||
| Q3 24 | — | $219.5M | ||
| Q2 24 | — | $247.2M | ||
| Q1 24 | — | $246.9M | ||
| Q3 23 | — | $370.4M |
总债务INDVVNET
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q3 23 | — | — |
股东权益INDVVNET
| Q4 25 | $-98.0M | — | ||
| Q3 25 | $-207.0M | $890.8M | ||
| Q2 25 | $-257.0M | — | ||
| Q1 25 | $-285.0M | $927.8M | ||
| Q3 24 | $-310.0M | $902.9M | ||
| Q2 24 | $-281.0M | $900.6M | ||
| Q1 24 | — | $895.1M | ||
| Q3 23 | — | $942.7M |
总资产INDVVNET
| Q4 25 | $1.2B | — | ||
| Q3 25 | $1.4B | $6.1B | ||
| Q2 25 | $1.5B | — | ||
| Q1 25 | $1.4B | $5.4B | ||
| Q3 24 | — | $4.3B | ||
| Q2 24 | — | $4.0B | ||
| Q1 24 | — | $3.9B | ||
| Q3 23 | — | $4.1B |
负债/权益比INDVVNET
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q3 24 | — | 1.28× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q3 23 | — | — |
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 | $113.8M |
| 自由现金流经营现金流 - 资本支出 | $-245.0M | $-193.1M |
| 自由现金流率自由现金流/营收 | -68.6% | -53.2% |
| 资本支出强度资本支出/营收 | 6.7% | 84.6% |
| 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 | $-589.7M |
8季度趋势，按日历期对齐
经营现金流INDVVNET
| Q4 25 | $-221.0M | — | ||
| Q3 25 | $-39.0M | $113.8M | ||
| Q2 25 | $158.0M | — | ||
| Q1 25 | $75.0M | $27.0M | ||
| Q3 24 | $2.0M | $108.3M | ||
| Q2 24 | $88.0M | $55.8M | ||
| Q1 24 | — | $37.1M | ||
| Q3 23 | — | $62.3M |
自由现金流INDVVNET
| Q4 25 | $-245.0M | — | ||
| Q3 25 | $-59.0M | $-193.1M | ||
| Q2 25 | $141.0M | — | ||
| Q1 25 | $70.0M | $-220.0M | ||
| Q3 24 | $-5.0M | $-95.0M | ||
| Q2 24 | $84.0M | $-81.6M | ||
| Q1 24 | — | $-102.2M | ||
| Q3 23 | — | $-67.5M |
自由现金流率INDVVNET
| Q4 25 | -68.6% | — | ||
| Q3 25 | -18.8% | -53.2% | ||
| Q2 25 | 46.7% | — | ||
| Q1 25 | 26.3% | -71.1% | ||
| Q3 24 | -1.6% | -31.4% | ||
| Q2 24 | 28.1% | -29.8% | ||
| Q1 24 | — | -38.9% | ||
| Q3 23 | — | -26.1% |
资本支出强度INDVVNET
| Q4 25 | 6.7% | — | ||
| Q3 25 | 6.4% | 84.6% | ||
| Q2 25 | 5.6% | — | ||
| Q1 25 | 1.9% | 79.8% | ||
| Q3 24 | 2.3% | 67.3% | ||
| Q2 24 | 1.3% | 50.1% | ||
| Q1 24 | — | 53.0% | ||
| Q3 23 | — | 50.2% |
现金转化率INDVVNET
| Q4 25 | -2.15× | — | ||
| Q3 25 | -0.93× | — | ||
| Q2 25 | 8.78× | — | ||
| Q1 25 | 1.60× | — | ||
| Q3 24 | 0.09× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q3 23 | — | — |
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% |
VNET
暂无分部数据
