vs
INTEST CORP（INTT）与花花公子（PLBY）财务数据对比。点击上方公司名可切换其他公司
花花公子的季度营收约是INTEST CORP的1.1倍（$34.9M vs $32.8M），花花公子净利率更高（10.3% vs 3.8%，领先6.5%），花花公子同比增速更快（4.2% vs -10.3%），花花公子自由现金流更多（$1.1M vs $-1.6M），过去两年花花公子的营收复合增速更高（11.0% vs 4.9%）
INTEST CORP是面向全球半导体产业的专业测试设备供应商，主营研发、生产及销售热管理系统、测试接口硬件、晶圆处理工具等产品，客户覆盖晶圆制造厂、芯片设计企业及汽车、工业电子等下游领域。
花花公子集团（Playboy, Inc.）起源于1953年由休·海夫纳联合合伙人在美国芝加哥创立，初始部分资金来自海夫纳母亲提供的1000美元贷款，是美国知名生活方式与娱乐内容品牌，旗下核心《花花公子》杂志同时发行电子版与纸质版。
INTT vs PLBY — 直观对比
营收规模更大
PLBY
是对方的1.1倍
$32.8M
营收增速更快
PLBY
高出14.6%
-10.3%
净利率更高
PLBY
高出6.5%
3.8%
自由现金流更多
PLBY
多$2.7M
$-1.6M
两年增速更快
PLBY
近两年复合增速
4.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $32.8M | $34.9M |
| 净利润 | $1.2M | $3.6M |
| 毛利率 | 45.4% | 73.3% |
| 营业利润率 | 3.9% | 7.9% |
| 净利率 | 3.8% | 10.3% |
| 营收同比 | -10.3% | 4.2% |
| 净利润同比 | -17.4% | 128.6% |
| 每股收益（稀释后） | $0.10 | $0.05 |
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INTTPLBY
| Q4 25 | $32.8M | $34.9M | ||
| Q3 25 | $26.2M | $29.0M | ||
| Q2 25 | $28.1M | $28.1M | ||
| Q1 25 | $26.6M | $28.9M | ||
| Q4 24 | $36.6M | $33.5M | ||
| Q3 24 | $30.3M | $29.4M | ||
| Q2 24 | $34.0M | $24.9M | ||
| Q1 24 | $29.8M | $28.3M |
净利润INTTPLBY
| Q4 25 | $1.2M | $3.6M | ||
| Q3 25 | $-938.0K | $460.0K | ||
| Q2 25 | $-503.0K | $-7.7M | ||
| Q1 25 | $-2.3M | $-9.0M | ||
| Q4 24 | $1.5M | $-12.5M | ||
| Q3 24 | $495.0K | $-33.8M | ||
| Q2 24 | $230.0K | $-16.7M | ||
| Q1 24 | $662.0K | $-16.4M |
毛利率INTTPLBY
| Q4 25 | 45.4% | 73.3% | ||
| Q3 25 | 41.9% | 76.0% | ||
| Q2 25 | 42.6% | 65.4% | ||
| Q1 25 | 41.5% | 68.6% | ||
| Q4 24 | 39.7% | 70.8% | ||
| Q3 24 | 46.3% | 61.0% | ||
| Q2 24 | 40.6% | 67.8% | ||
| Q1 24 | 43.8% | 55.8% |
营业利润率INTTPLBY
| Q4 25 | 3.9% | 7.9% | ||
| Q3 25 | -4.5% | 4.7% | ||
| Q2 25 | -3.3% | -20.9% | ||
| Q1 25 | -10.8% | -21.7% | ||
| Q4 24 | 5.7% | -13.3% | ||
| Q3 24 | 1.6% | -96.0% | ||
| Q2 24 | 1.0% | -37.0% | ||
| Q1 24 | 1.6% | -31.5% |
净利率INTTPLBY
| Q4 25 | 3.8% | 10.3% | ||
| Q3 25 | -3.6% | 1.6% | ||
| Q2 25 | -1.8% | -27.3% | ||
| Q1 25 | -8.7% | -31.3% | ||
| Q4 24 | 4.1% | -37.4% | ||
| Q3 24 | 1.6% | -114.7% | ||
| Q2 24 | 0.7% | -66.9% | ||
| Q1 24 | 2.2% | -58.1% |
每股收益（稀释后）INTTPLBY
| Q4 25 | $0.10 | $0.05 | ||
| Q3 25 | $-0.08 | $0.00 | ||
| Q2 25 | $-0.04 | $-0.08 | ||
| Q1 25 | $-0.19 | $-0.10 | ||
| Q4 24 | $0.13 | $-0.13 | ||
| Q3 24 | $0.04 | $-0.45 | ||
| Q2 24 | $0.02 | $-0.23 | ||
| Q1 24 | $0.05 | $-0.23 |
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 | $14.2M | $37.8M |
| 总债务越低越好 | — | $174.2M |
| 股东权益账面价值 | $103.6M | $18.4M |
| 总资产 | $151.3M | $292.4M |
| 负债/权益比越低杠杆越低 | — | 9.48× |
8季度趋势，按日历期对齐
现金及短期投资INTTPLBY
| Q4 25 | $14.2M | $37.8M | ||
| Q3 25 | $16.2M | $27.5M | ||
| Q2 25 | $19.2M | $19.6M | ||
| Q1 25 | $22.0M | $23.7M | ||
| Q4 24 | $19.8M | $30.9M | ||
| Q3 24 | $18.0M | $9.5M | ||
| Q2 24 | $20.4M | $16.9M | ||
| Q1 24 | $27.3M | $19.0M |
总债务INTTPLBY
| Q4 25 | — | $174.2M | ||
| Q3 25 | $4.9M | $176.8M | ||
| Q2 25 | $5.9M | $177.5M | ||
| Q1 25 | $6.9M | $176.3M | ||
| Q4 24 | $7.9M | $176.6M | ||
| Q3 24 | $9.0M | $200.0M | ||
| Q2 24 | $10.0M | $196.3M | ||
| Q1 24 | $11.0M | $193.4M |
股东权益INTTPLBY
| Q4 25 | $103.6M | $18.4M | ||
| Q3 25 | $101.9M | $3.8M | ||
| Q2 25 | $102.6M | $-17.5M | ||
| Q1 25 | $99.4M | $-11.4M | ||
| Q4 24 | $99.8M | $-7.7M | ||
| Q3 24 | $100.4M | $-15.7M | ||
| Q2 24 | $99.5M | $15.7M | ||
| Q1 24 | $99.3M | $29.5M |
总资产INTTPLBY
| Q4 25 | $151.3M | $292.4M | ||
| Q3 25 | $148.3M | $278.3M | ||
| Q2 25 | $149.7M | $264.1M | ||
| Q1 25 | $148.0M | $270.6M | ||
| Q4 24 | $152.3M | $284.7M | ||
| Q3 24 | $158.4M | $271.5M | ||
| Q2 24 | $160.6M | $301.8M | ||
| Q1 24 | $159.5M | $309.1M |
负债/权益比INTTPLBY
| Q4 25 | — | 9.48× | ||
| Q3 25 | 0.05× | 46.86× | ||
| Q2 25 | 0.06× | — | ||
| Q1 25 | 0.07× | — | ||
| Q4 24 | 0.08× | — | ||
| Q3 24 | 0.09× | — | ||
| Q2 24 | 0.10× | 12.51× | ||
| Q1 24 | 0.11× | 6.54× |
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 | $-1.0M | $1.4M |
| 自由现金流经营现金流 - 资本支出 | $-1.6M | $1.1M |
| 自由现金流率自由现金流/营收 | -4.7% | 3.2% |
| 资本支出强度资本支出/营收 | 1.6% | 0.8% |
| 现金转化率经营现金流/净利润 | -0.82× | 0.39× |
| 过去12个月自由现金流最近4个季度 | $5.7M | $-1.0M |
8季度趋势，按日历期对齐
经营现金流INTTPLBY
| Q4 25 | $-1.0M | $1.4M | ||
| Q3 25 | $3.5M | $10.1M | ||
| Q2 25 | $-688.0K | $-3.9M | ||
| Q1 25 | $5.5M | $-7.6M | ||
| Q4 24 | $2.6M | $161.0K | ||
| Q3 24 | $4.2M | $-6.5M | ||
| Q2 24 | $-5.1M | $-3.0M | ||
| Q1 24 | $2.1M | $-9.8M |
自由现金流INTTPLBY
| Q4 25 | $-1.6M | $1.1M | ||
| Q3 25 | $3.1M | $9.8M | ||
| Q2 25 | $-1.1M | $-4.3M | ||
| Q1 25 | $5.3M | $-7.7M | ||
| Q4 24 | $2.4M | $-401.0K | ||
| Q3 24 | $3.7M | $-7.0M | ||
| Q2 24 | $-5.4M | $-3.7M | ||
| Q1 24 | $1.7M | $-10.3M |
自由现金流率INTTPLBY
| Q4 25 | -4.7% | 3.2% | ||
| Q3 25 | 11.8% | 33.8% | ||
| Q2 25 | -4.1% | -15.2% | ||
| Q1 25 | 19.9% | -26.5% | ||
| Q4 24 | 6.6% | -1.2% | ||
| Q3 24 | 12.4% | -23.7% | ||
| Q2 24 | -15.9% | -14.8% | ||
| Q1 24 | 5.8% | -36.5% |
资本支出强度INTTPLBY
| Q4 25 | 1.6% | 0.8% | ||
| Q3 25 | 1.6% | 1.1% | ||
| Q2 25 | 1.6% | 1.4% | ||
| Q1 25 | 0.9% | 0.1% | ||
| Q4 24 | 0.4% | 1.7% | ||
| Q3 24 | 1.7% | 1.5% | ||
| Q2 24 | 0.9% | 2.6% | ||
| Q1 24 | 1.1% | 2.1% |
现金转化率INTTPLBY
| Q4 25 | -0.82× | 0.39× | ||
| Q3 25 | — | 22.02× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.72× | — | ||
| Q3 24 | 8.58× | — | ||
| Q2 24 | -22.13× | — | ||
| Q1 24 | 3.13× | — |
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
INTT
| Environmental Technologies | $8.3M | 25% |
| Semiconductor Market | $6.9M | 21% |
| Thermal Testing Products | $6.4M | 19% |
| Service And Other Products | $4.8M | 15% |
| Oem Integrators And Distributor | $3.5M | 11% |
| Semiconductor Production Test Products | $3.0M | 9% |
PLBY
| Transferred At Point In Time | $22.2M | 64% |
| Trademark Licensing | $6.5M | 19% |
| Related Party | $5.0M | 14% |
| Other | $1.1M | 3% |
