vs
InMode Ltd.（INMD）与迈心诺（MASI）财务数据对比。点击上方公司名可切换其他公司
迈心诺的季度营收约是InMode Ltd.的3987.5倍（$371.5M vs $93.2K）。InMode Ltd.净利率更高（23.5% vs -27.0%，领先50.5%）
Mode Media是一家数字生活方式媒体公司，运营着一系列网站平台，平台支持任何用户创作内容，所有内容在发布前都会经过专业编辑审核。2013年该公司筹备首次公开募股时估值约达10亿美元，2015年收入已增长至超1亿美元，收入主要来自为大型品牌提供原生内容、品牌视频与数字广告服务，同期支出也超过了1亿美元。
迈心诺（Masimo Corporation）是总部位于美国加利福尼亚州尔湾的健康科技及消费电子企业，核心产品包括面向医院及家用场景的患者监护设备、无创传感器及配套软件平台，同时也布局了消费级音频和可穿戴设备赛道。
INMD vs MASI — 直观对比
营收规模更大
MASI
是对方的3987.5倍
$93.2K
净利率更高
INMD
高出50.5%
-27.0%
损益表 — Q3 2025 vs Q3 2026
| 指标 | | |
|---|---|---|
| 营收 | $93.2K | $371.5M |
| 净利润 | $21.9K | $-100.4M |
| 毛利率 | 77.6% | 62.1% |
| 营业利润率 | — | 22.5% |
| 净利率 | 23.5% | -27.0% |
| 营收同比 | — | -26.4% |
| 净利润同比 | — | -1124.5% |
| 每股收益（稀释后） | — | $-1.84 |
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INMDMASI
| Q3 25 | $93.2K | $371.5M | ||
| Q2 25 | $95.6K | $370.9M | ||
| Q1 25 | $77.9K | $372.0M | ||
| Q4 24 | — | $600.7M | ||
| Q3 24 | $130.2K | $504.6M | ||
| Q2 24 | $86.4K | $496.3M | ||
| Q1 24 | $80.3K | $492.8M | ||
| Q4 23 | — | $548.9M |
净利润INMDMASI
| Q3 25 | $21.9K | $-100.4M | ||
| Q2 25 | $26.7K | $51.3M | ||
| Q1 25 | $18.2K | $-170.7M | ||
| Q4 24 | — | $-349.6M | ||
| Q3 24 | $51.0K | $9.8M | ||
| Q2 24 | $23.8K | $16.0M | ||
| Q1 24 | $23.7K | $18.9M | ||
| Q4 23 | — | $33.9M |
毛利率INMDMASI
| Q3 25 | 77.6% | 62.1% | ||
| Q2 25 | 80.0% | 62.9% | ||
| Q1 25 | 78.2% | 62.9% | ||
| Q4 24 | — | 40.7% | ||
| Q3 24 | 81.5% | 52.2% | ||
| Q2 24 | 80.2% | 51.3% | ||
| Q1 24 | 79.6% | 49.0% | ||
| Q4 23 | — | 47.9% |
营业利润率INMDMASI
| Q3 25 | — | 22.5% | ||
| Q2 25 | — | 17.4% | ||
| Q1 25 | — | 21.0% | ||
| Q4 24 | — | -59.8% | ||
| Q3 24 | — | 6.0% | ||
| Q2 24 | — | 5.7% | ||
| Q1 24 | — | 6.9% | ||
| Q4 23 | — | 8.0% |
净利率INMDMASI
| Q3 25 | 23.5% | -27.0% | ||
| Q2 25 | 28.0% | 13.8% | ||
| Q1 25 | 23.4% | -45.9% | ||
| Q4 24 | — | -58.2% | ||
| Q3 24 | 39.2% | 1.9% | ||
| Q2 24 | 27.6% | 3.2% | ||
| Q1 24 | 29.5% | 3.8% | ||
| Q4 23 | — | 6.2% |
每股收益（稀释后）INMDMASI
| Q3 25 | — | $-1.84 | ||
| Q2 25 | — | $0.94 | ||
| Q1 25 | — | $-3.12 | ||
| Q4 24 | — | $-6.54 | ||
| Q3 24 | — | $0.18 | ||
| Q2 24 | — | $0.29 | ||
| Q1 24 | — | $0.35 | ||
| Q4 23 | — | $0.63 |
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 | $155.3K | $312.3M |
| 总债务越低越好 | — | $559.1M |
| 股东权益账面价值 | $703.8K | $810.0M |
| 总资产 | $785.7K | $1.8B |
| 负债/权益比越低杠杆越低 | — | 0.69× |
8季度趋势，按日历期对齐
现金及短期投资INMDMASI
| Q3 25 | $155.3K | $312.3M | ||
| Q2 25 | $155.3K | $149.6M | ||
| Q1 25 | $155.3K | $130.8M | ||
| Q4 24 | — | $177.6M | ||
| Q3 24 | $144.4K | $158.5M | ||
| Q2 24 | $144.4K | $129.6M | ||
| Q1 24 | $144.4K | $157.6M | ||
| Q4 23 | — | $163.0M |
总债务INMDMASI
| Q3 25 | — | $559.1M | ||
| Q2 25 | — | $613.7M | ||
| Q1 25 | — | $651.0M | ||
| Q4 24 | — | $765.2M | ||
| Q3 24 | — | $772.6M | ||
| Q2 24 | — | $781.6M | ||
| Q1 24 | — | $876.0M | ||
| Q4 23 | — | $906.0M |
股东权益INMDMASI
| Q3 25 | $703.8K | $810.0M | ||
| Q2 25 | $703.8K | $1.0B | ||
| Q1 25 | $703.8K | $946.4M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | $787.4K | $1.5B | ||
| Q2 24 | $787.4K | $1.4B | ||
| Q1 24 | $787.4K | $1.4B | ||
| Q4 23 | — | $1.4B |
总资产INMDMASI
| Q3 25 | $785.7K | $1.8B | ||
| Q2 25 | $785.7K | $2.4B | ||
| Q1 25 | $785.7K | $2.3B | ||
| Q4 24 | — | $2.6B | ||
| Q3 24 | $863.3K | $3.1B | ||
| Q2 24 | $863.3K | $2.9B | ||
| Q1 24 | $863.3K | $3.0B | ||
| Q4 23 | — | $3.0B |
负债/权益比INMDMASI
| Q3 25 | — | 0.69× | ||
| Q2 25 | — | 0.59× | ||
| Q1 25 | — | 0.69× | ||
| Q4 24 | — | 0.73× | ||
| Q3 24 | — | 0.53× | ||
| Q2 24 | — | 0.57× | ||
| Q1 24 | — | 0.64× | ||
| Q4 23 | — | 0.66× |
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 | $24.5K | $56.8M |
| 自由现金流经营现金流 - 资本支出 | — | $50.9M |
| 自由现金流率自由现金流/营收 | — | 13.7% |
| 资本支出强度资本支出/营收 | — | 1.6% |
| 现金转化率经营现金流/净利润 | 1.12× | — |
| 过去12个月自由现金流最近4个季度 | — | $191.0M |
8季度趋势，按日历期对齐
经营现金流INMDMASI
| Q3 25 | $24.5K | $56.8M | ||
| Q2 25 | $24.1K | $69.4M | ||
| Q1 25 | $14.0K | $31.1M | ||
| Q4 24 | — | $50.5M | ||
| Q3 24 | $34.0K | $25.6M | ||
| Q2 24 | $42.1K | $74.5M | ||
| Q1 24 | $24.1K | $45.8M | ||
| Q4 23 | — | $77.1M |
自由现金流INMDMASI
| Q3 25 | — | $50.9M | ||
| Q2 25 | — | $65.6M | ||
| Q1 25 | — | $28.5M | ||
| Q4 24 | — | $46.0M | ||
| Q3 24 | — | $16.9M | ||
| Q2 24 | — | $66.9M | ||
| Q1 24 | — | $37.6M | ||
| Q4 23 | — | $66.2M |
自由现金流率INMDMASI
| Q3 25 | — | 13.7% | ||
| Q2 25 | — | 17.7% | ||
| Q1 25 | — | 7.7% | ||
| Q4 24 | — | 7.7% | ||
| Q3 24 | — | 3.3% | ||
| Q2 24 | — | 13.5% | ||
| Q1 24 | — | 7.6% | ||
| Q4 23 | — | 12.1% |
资本支出强度INMDMASI
| Q3 25 | — | 1.6% | ||
| Q2 25 | — | 1.0% | ||
| Q1 25 | — | 0.7% | ||
| Q4 24 | — | 0.7% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | 1.5% | ||
| Q1 24 | — | 1.7% | ||
| Q4 23 | — | 2.0% |
现金转化率INMDMASI
| Q3 25 | 1.12× | — | ||
| Q2 25 | 0.90× | 1.35× | ||
| Q1 25 | 0.77× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.67× | 2.61× | ||
| Q2 24 | 1.77× | 4.66× | ||
| Q1 24 | 1.02× | 2.42× | ||
| Q4 23 | — | 2.27× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
