vs
Inspired Entertainment, Inc.（INSE）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
Inspired Entertainment, Inc.的季度营收约是RE/MAX Holdings, Inc.的1.1倍（$77.2M vs $71.1M），RE/MAX Holdings, Inc.净利率更高（2.0% vs -9.3%，领先11.4%），RE/MAX Holdings, Inc.同比增速更快（-1.8% vs -6.8%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $-9.9M），过去两年Inspired Entertainment, Inc.的营收复合增速更高（11.3% vs -4.7%）
该企业原描述内容与所提供的公司主体不符，若对应主体是Inspired Entertainment，这是一家面向全球娱乐行业的企业，主营游戏娱乐产品开发、发行与相关娱乐资产运营，为线下渠道及线上平台提供各类娱乐内容服务。
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。
INSE vs RMAX — 直观对比
营收规模更大
INSE
是对方的1.1倍
$71.1M
营收增速更快
RMAX
高出4.9%
-6.8%
净利率更高
RMAX
高出11.4%
-9.3%
自由现金流更多
RMAX
多$43.4M
$-9.9M
两年增速更快
INSE
近两年复合增速
-4.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $77.2M | $71.1M |
| 净利润 | $-7.2M | $1.4M |
| 毛利率 | — | — |
| 营业利润率 | 14.6% | 13.1% |
| 净利率 | -9.3% | 2.0% |
| 营收同比 | -6.8% | -1.8% |
| 净利润同比 | -110.7% | -75.2% |
| 每股收益（稀释后） | $-0.24 | — |
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INSERMAX
| Q4 25 | $77.2M | $71.1M | ||
| Q3 25 | $86.2M | $73.2M | ||
| Q2 25 | $80.3M | $72.8M | ||
| Q1 25 | $60.4M | $74.5M | ||
| Q4 24 | $82.8M | $72.5M | ||
| Q3 24 | $77.2M | $78.5M | ||
| Q2 24 | $74.8M | $78.5M | ||
| Q1 24 | $62.3M | $78.3M |
净利润INSERMAX
| Q4 25 | $-7.2M | $1.4M | ||
| Q3 25 | $-1.9M | $4.0M | ||
| Q2 25 | $-7.8M | $4.7M | ||
| Q1 25 | $-100.0K | $-2.0M | ||
| Q4 24 | $67.0M | $5.8M | ||
| Q3 24 | $2.8M | $966.0K | ||
| Q2 24 | $1.4M | $3.7M | ||
| Q1 24 | $-6.4M | $-3.4M |
毛利率INSERMAX
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 74.5% | — |
营业利润率INSERMAX
| Q4 25 | 14.6% | 13.1% | ||
| Q3 25 | 11.3% | 25.0% | ||
| Q2 25 | 9.8% | 19.3% | ||
| Q1 25 | 2.6% | 7.2% | ||
| Q4 24 | 15.6% | 5.9% | ||
| Q3 24 | 14.5% | 19.4% | ||
| Q2 24 | 11.6% | 20.6% | ||
| Q1 24 | -3.4% | 5.8% |
净利率INSERMAX
| Q4 25 | -9.3% | 2.0% | ||
| Q3 25 | -2.2% | 5.4% | ||
| Q2 25 | -9.7% | 6.4% | ||
| Q1 25 | -0.2% | -2.6% | ||
| Q4 24 | 80.9% | 8.0% | ||
| Q3 24 | 3.6% | 1.2% | ||
| Q2 24 | 1.9% | 4.7% | ||
| Q1 24 | -10.3% | -4.3% |
每股收益（稀释后）INSERMAX
| Q4 25 | $-0.24 | — | ||
| Q3 25 | $-0.07 | — | ||
| Q2 25 | $-0.27 | — | ||
| Q1 25 | $0.00 | — | ||
| Q4 24 | $2.29 | — | ||
| Q3 24 | $0.10 | — | ||
| Q2 24 | $0.05 | — | ||
| Q1 24 | $-0.22 | — |
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 | — | $118.7M |
| 总债务越低越好 | $363.2M | $432.2M |
| 股东权益账面价值 | $-16.2M | $452.4M |
| 总资产 | $439.9M | $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INSERMAX
| Q4 25 | — | $118.7M | ||
| Q3 25 | — | $107.5M | ||
| Q2 25 | — | $94.3M | ||
| Q1 25 | — | $89.1M | ||
| Q4 24 | — | $96.6M | ||
| Q3 24 | — | $83.8M | ||
| Q2 24 | — | $66.1M | ||
| Q1 24 | — | $82.1M |
总债务INSERMAX
| Q4 25 | $363.2M | $432.2M | ||
| Q3 25 | — | $433.3M | ||
| Q2 25 | — | $434.4M | ||
| Q1 25 | — | $435.3M | ||
| Q4 24 | $313.2M | $436.2M | ||
| Q3 24 | — | $437.2M | ||
| Q2 24 | — | $438.1M | ||
| Q1 24 | — | $439.0M |
股东权益INSERMAX
| Q4 25 | $-16.2M | $452.4M | ||
| Q3 25 | $-9.0M | $448.1M | ||
| Q2 25 | $-9.5M | $442.4M | ||
| Q1 25 | $-2.2M | $433.5M | ||
| Q4 24 | $-3.3M | $429.5M | ||
| Q3 24 | $-78.2M | $423.1M | ||
| Q2 24 | $-77.1M | $418.4M | ||
| Q1 24 | $-80.3M | $412.0M |
总资产INSERMAX
| Q4 25 | $439.9M | $582.5M | ||
| Q3 25 | $485.8M | $582.2M | ||
| Q2 25 | $486.8M | $574.8M | ||
| Q1 25 | $458.9M | $571.4M | ||
| Q4 24 | $438.4M | $581.6M | ||
| Q3 24 | $388.6M | $578.6M | ||
| Q2 24 | $326.6M | $571.4M | ||
| Q1 24 | $331.1M | $566.7M |
负债/权益比INSERMAX
| 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 | $1.2M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $-9.9M | $33.5M |
| 自由现金流率自由现金流/营收 | -12.8% | 47.1% |
| 资本支出强度资本支出/营收 | 14.4% | 10.4% |
| 现金转化率经营现金流/净利润 | — | 28.39× |
| 过去12个月自由现金流最近4个季度 | $16.3M | $56.8M |
8季度趋势，按日历期对齐
经营现金流INSERMAX
| Q4 25 | $1.2M | $40.9M | ||
| Q3 25 | $10.1M | $17.7M | ||
| Q2 25 | $15.2M | $4.6M | ||
| Q1 25 | $25.5M | $5.7M | ||
| Q4 24 | $6.9M | $59.7M | ||
| Q3 24 | $21.2M | $17.6M | ||
| Q2 24 | $-2.4M | $15.9M | ||
| Q1 24 | $6.0M | $9.4M |
自由现金流INSERMAX
| Q4 25 | $-9.9M | $33.5M | ||
| Q3 25 | $4.3M | $16.4M | ||
| Q2 25 | $5.6M | $2.9M | ||
| Q1 25 | $16.3M | $4.0M | ||
| Q4 24 | $1.6M | $53.0M | ||
| Q3 24 | $16.8M | $16.3M | ||
| Q2 24 | $-5.3M | $14.0M | ||
| Q1 24 | $1.6M | $6.8M |
自由现金流率INSERMAX
| Q4 25 | -12.8% | 47.1% | ||
| Q3 25 | 5.0% | 22.4% | ||
| Q2 25 | 7.0% | 4.0% | ||
| Q1 25 | 27.0% | 5.3% | ||
| Q4 24 | 1.9% | 73.2% | ||
| Q3 24 | 21.8% | 20.8% | ||
| Q2 24 | -7.1% | 17.8% | ||
| Q1 24 | 2.6% | 8.6% |
资本支出强度INSERMAX
| Q4 25 | 14.4% | 10.4% | ||
| Q3 25 | 6.7% | 1.8% | ||
| Q2 25 | 12.0% | 2.2% | ||
| Q1 25 | 15.2% | 2.3% | ||
| Q4 24 | 6.4% | 9.1% | ||
| Q3 24 | 5.7% | 1.7% | ||
| Q2 24 | 3.9% | 2.4% | ||
| Q1 24 | 7.1% | 3.3% |
现金转化率INSERMAX
| Q4 25 | — | 28.39× | ||
| Q3 25 | — | 4.45× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.10× | 10.28× | ||
| Q3 24 | 7.57× | 18.22× | ||
| Q2 24 | -1.71× | 4.29× | ||
| 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
INSE
| Gaming | $36.3M | 47% |
| Interactive | $17.8M | 23% |
| Leisure | $13.7M | 18% |
| Product Sales | $8.8M | 11% |
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
