vs
INNODATA INC（INOD）与RE/MAX Holdings, Inc.（RMAX）财务数据对比。点击上方公司名可切换其他公司
INNODATA INC的季度营收约是RE/MAX Holdings, Inc.的1.0倍（$72.4M vs $71.1M），INNODATA INC净利率更高（12.2% vs 2.0%，领先10.2%），INNODATA INC同比增速更快（22.3% vs -1.8%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $10.1M），过去两年INNODATA INC的营收复合增速更高（65.3% vs -4.7%）
Innodata Inc.（曾用名Innodata Isogen）是一家美国企业，专注于提供业务流程、技术及咨询服务，同时推出相关产品，助力客户完成数字信息的创建、管理、应用与分发，支持客户提升数字化运营效率。
RE/MAX是全球知名的房地产特许经营机构，业务遍布全球一百多个国家和地区，旗下拥有数千家门店，总计超过十万名房产经纪人，在国际房产中介领域拥有极高的品牌知名度与市场影响力。
INOD vs RMAX — 直观对比
营收规模更大
INOD
是对方的1.0倍
$71.1M
营收增速更快
INOD
高出24.1%
-1.8%
净利率更高
INOD
高出10.2%
2.0%
自由现金流更多
RMAX
多$23.4M
$10.1M
两年增速更快
INOD
近两年复合增速
-4.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $72.4M | $71.1M |
| 净利润 | $8.8M | $1.4M |
| 毛利率 | 38.3% | — |
| 营业利润率 | 15.1% | 13.1% |
| 净利率 | 12.2% | 2.0% |
| 营收同比 | 22.3% | -1.8% |
| 净利润同比 | -14.2% | -75.2% |
| 每股收益（稀释后） | $0.26 | — |
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INODRMAX
| Q4 25 | $72.4M | $71.1M | ||
| Q3 25 | $62.5M | $73.2M | ||
| Q2 25 | $58.4M | $72.8M | ||
| Q1 25 | $58.3M | $74.5M | ||
| Q4 24 | $59.2M | $72.5M | ||
| Q3 24 | $52.2M | $78.5M | ||
| Q2 24 | $32.6M | $78.5M | ||
| Q1 24 | $26.5M | $78.3M |
净利润INODRMAX
| Q4 25 | $8.8M | $1.4M | ||
| Q3 25 | $8.3M | $4.0M | ||
| Q2 25 | $7.2M | $4.7M | ||
| Q1 25 | $7.8M | $-2.0M | ||
| Q4 24 | $10.3M | $5.8M | ||
| Q3 24 | $17.4M | $966.0K | ||
| Q2 24 | $-14.0K | $3.7M | ||
| Q1 24 | $989.0K | $-3.4M |
毛利率INODRMAX
| Q4 25 | 38.3% | — | ||
| Q3 25 | 40.8% | — | ||
| Q2 25 | 39.4% | — | ||
| Q1 25 | 39.9% | — | ||
| Q4 24 | 45.2% | — | ||
| Q3 24 | 40.8% | — | ||
| Q2 24 | 28.7% | — | ||
| Q1 24 | 36.4% | — |
营业利润率INODRMAX
| Q4 25 | 15.1% | 13.1% | ||
| Q3 25 | 18.8% | 25.0% | ||
| Q2 25 | 15.3% | 19.3% | ||
| Q1 25 | 14.2% | 7.2% | ||
| Q4 24 | 19.0% | 5.9% | ||
| Q3 24 | 21.9% | 19.4% | ||
| Q2 24 | 1.0% | 20.6% | ||
| Q1 24 | 5.0% | 5.8% |
净利率INODRMAX
| Q4 25 | 12.2% | 2.0% | ||
| Q3 25 | 13.3% | 5.4% | ||
| Q2 25 | 12.4% | 6.4% | ||
| Q1 25 | 13.3% | -2.6% | ||
| Q4 24 | 17.4% | 8.0% | ||
| Q3 24 | 33.3% | 1.2% | ||
| Q2 24 | -0.0% | 4.7% | ||
| Q1 24 | 3.7% | -4.3% |
每股收益（稀释后）INODRMAX
| Q4 25 | $0.26 | — | ||
| Q3 25 | $0.24 | — | ||
| Q2 25 | $0.20 | — | ||
| Q1 25 | $0.22 | — | ||
| Q4 24 | $0.35 | — | ||
| Q3 24 | $0.51 | — | ||
| Q2 24 | $0.00 | — | ||
| Q1 24 | $0.03 | — |
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 | $82.2M | $118.7M |
| 总债务越低越好 | — | $432.2M |
| 股东权益账面价值 | $107.1M | $452.4M |
| 总资产 | $168.6M | $582.5M |
| 负债/权益比越低杠杆越低 | — | 0.96× |
8季度趋势，按日历期对齐
现金及短期投资INODRMAX
| Q4 25 | $82.2M | $118.7M | ||
| Q3 25 | $73.9M | $107.5M | ||
| Q2 25 | $59.8M | $94.3M | ||
| Q1 25 | $56.6M | $89.1M | ||
| Q4 24 | $46.9M | $96.6M | ||
| Q3 24 | $26.4M | $83.8M | ||
| Q2 24 | $16.5M | $66.1M | ||
| Q1 24 | $19.0M | $82.1M |
总债务INODRMAX
| Q4 25 | — | $432.2M | ||
| Q3 25 | — | $433.3M | ||
| Q2 25 | — | $434.4M | ||
| Q1 25 | — | $435.3M | ||
| Q4 24 | — | $436.2M | ||
| Q3 24 | — | $437.2M | ||
| Q2 24 | — | $438.1M | ||
| Q1 24 | — | $439.0M |
股东权益INODRMAX
| Q4 25 | $107.1M | $452.4M | ||
| Q3 25 | $97.3M | $448.1M | ||
| Q2 25 | $86.7M | $442.4M | ||
| Q1 25 | $75.5M | $433.5M | ||
| Q4 24 | $63.5M | $429.5M | ||
| Q3 24 | $47.7M | $423.1M | ||
| Q2 24 | $29.0M | $418.4M | ||
| Q1 24 | $27.6M | $412.0M |
总资产INODRMAX
| Q4 25 | $168.6M | $582.5M | ||
| Q3 25 | $152.9M | $582.2M | ||
| Q2 25 | $132.6M | $574.8M | ||
| Q1 25 | $125.2M | $571.4M | ||
| Q4 24 | $113.4M | $581.6M | ||
| Q3 24 | $88.2M | $578.6M | ||
| Q2 24 | $66.0M | $571.4M | ||
| Q1 24 | $63.6M | $566.7M |
负债/权益比INODRMAX
| Q4 25 | — | 0.96× | ||
| Q3 25 | — | 0.97× | ||
| Q2 25 | — | 0.98× | ||
| Q1 25 | — | 1.00× | ||
| Q4 24 | — | 1.02× | ||
| Q3 24 | — | 1.03× | ||
| Q2 24 | — | 1.05× | ||
| Q1 24 | — | 1.07× |
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 | $12.9M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $10.1M | $33.5M |
| 自由现金流率自由现金流/营收 | 13.9% | 47.1% |
| 资本支出强度资本支出/营收 | 3.9% | 10.4% |
| 现金转化率经营现金流/净利润 | 1.46× | 28.39× |
| 过去12个月自由现金流最近4个季度 | $35.6M | $56.8M |
8季度趋势，按日历期对齐
经营现金流INODRMAX
| Q4 25 | $12.9M | $40.9M | ||
| Q3 25 | $18.8M | $17.7M | ||
| Q2 25 | $4.2M | $4.6M | ||
| Q1 25 | $10.9M | $5.7M | ||
| Q4 24 | $17.2M | $59.7M | ||
| Q3 24 | $11.4M | $17.6M | ||
| Q2 24 | $-454.0K | $15.9M | ||
| Q1 24 | $6.8M | $9.4M |
自由现金流INODRMAX
| Q4 25 | $10.1M | $33.5M | ||
| Q3 25 | $14.5M | $16.4M | ||
| Q2 25 | $2.5M | $2.9M | ||
| Q1 25 | $8.5M | $4.0M | ||
| Q4 24 | $15.0M | $53.0M | ||
| Q3 24 | $9.9M | $16.3M | ||
| Q2 24 | $-3.2M | $14.0M | ||
| Q1 24 | $5.4M | $6.8M |
自由现金流率INODRMAX
| Q4 25 | 13.9% | 47.1% | ||
| Q3 25 | 23.2% | 22.4% | ||
| Q2 25 | 4.3% | 4.0% | ||
| Q1 25 | 14.6% | 5.3% | ||
| Q4 24 | 25.3% | 73.2% | ||
| Q3 24 | 19.0% | 20.8% | ||
| Q2 24 | -9.8% | 17.8% | ||
| Q1 24 | 20.5% | 8.6% |
资本支出强度INODRMAX
| Q4 25 | 3.9% | 10.4% | ||
| Q3 25 | 6.8% | 1.8% | ||
| Q2 25 | 2.9% | 2.2% | ||
| Q1 25 | 4.0% | 2.3% | ||
| Q4 24 | 3.7% | 9.1% | ||
| Q3 24 | 2.8% | 1.7% | ||
| Q2 24 | 8.4% | 2.4% | ||
| Q1 24 | 5.1% | 3.3% |
现金转化率INODRMAX
| Q4 25 | 1.46× | 28.39× | ||
| Q3 25 | 2.25× | 4.45× | ||
| Q2 25 | 0.59× | 0.97× | ||
| Q1 25 | 1.40× | — | ||
| Q4 24 | 1.67× | 10.28× | ||
| Q3 24 | 0.65× | 18.22× | ||
| Q2 24 | — | 4.29× | ||
| Q1 24 | 6.84× | — |
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
INOD
暂无分部数据
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
