vs
IonQ, Inc.（IONQ）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
RE/MAX Holdings, Inc.的季度营收约是IonQ, Inc.的1.1倍（$71.1M vs $61.9M），IonQ, Inc.净利率更高（1217.8% vs 2.0%，领先1215.7%），IonQ, Inc.同比增速更快（428.5% vs -1.8%），RE/MAX Holdings, Inc.自由现金流更多（$33.5M vs $-83.3M）
IonQ是总部位于美国马里兰州科利奇帕克的量子计算软硬件企业，专注研发通用型离子阱量子计算机及配套软件，可实现量子线路的生成、优化与执行，为多领域量子计算落地应用提供核心技术支持。
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。
IONQ vs RMAX — 直观对比
营收规模更大
RMAX
是对方的1.1倍
$61.9M
营收增速更快
IONQ
高出430.4%
-1.8%
净利率更高
IONQ
高出1215.7%
2.0%
自由现金流更多
RMAX
多$116.8M
$-83.3M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $61.9M | $71.1M |
| 净利润 | $753.7M | $1.4M |
| 毛利率 | — | — |
| 营业利润率 | -369.4% | 13.1% |
| 净利率 | 1217.8% | 2.0% |
| 营收同比 | 428.5% | -1.8% |
| 净利润同比 | 473.1% | -75.2% |
| 每股收益（稀释后） | $2.60 | — |
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IONQRMAX
| Q4 25 | $61.9M | $71.1M | ||
| Q3 25 | $39.9M | $73.2M | ||
| Q2 25 | $20.7M | $72.8M | ||
| Q1 25 | — | $74.5M | ||
| Q4 24 | $11.7M | $72.5M | ||
| Q3 24 | $12.4M | $78.5M | ||
| Q2 24 | $11.4M | $78.5M | ||
| Q1 24 | — | $78.3M |
净利润IONQRMAX
| Q4 25 | $753.7M | $1.4M | ||
| Q3 25 | $-1.1B | $4.0M | ||
| Q2 25 | $-176.8M | $4.7M | ||
| Q1 25 | — | $-2.0M | ||
| Q4 24 | $-202.0M | $5.8M | ||
| Q3 24 | $-52.5M | $966.0K | ||
| Q2 24 | $-37.6M | $3.7M | ||
| Q1 24 | — | $-3.4M |
营业利润率IONQRMAX
| Q4 25 | -369.4% | 13.1% | ||
| Q3 25 | -423.5% | 25.0% | ||
| Q2 25 | -776.0% | 19.3% | ||
| Q1 25 | — | 7.2% | ||
| Q4 24 | -661.9% | 5.9% | ||
| Q3 24 | -428.5% | 19.4% | ||
| Q2 24 | -430.0% | 20.6% | ||
| Q1 24 | — | 5.8% |
净利率IONQRMAX
| Q4 25 | 1217.8% | 2.0% | ||
| Q3 25 | -2646.3% | 5.4% | ||
| Q2 25 | -854.5% | 6.4% | ||
| Q1 25 | — | -2.6% | ||
| Q4 24 | -1725.0% | 8.0% | ||
| Q3 24 | -423.4% | 1.2% | ||
| Q2 24 | -330.0% | 4.7% | ||
| Q1 24 | — | -4.3% |
每股收益（稀释后）IONQRMAX
| Q4 25 | $2.60 | — | ||
| Q3 25 | $-3.58 | — | ||
| Q2 25 | $-0.70 | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $-0.95 | — | ||
| Q3 24 | $-0.24 | — | ||
| Q2 24 | $-0.18 | — | ||
| Q1 24 | — | — |
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 | $2.4B | $118.7M |
| 总债务越低越好 | — | $432.2M |
| 股东权益账面价值 | $3.8B | $452.4M |
| 总资产 | $6.6B | $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IONQRMAX
| Q4 25 | $2.4B | $118.7M | ||
| Q3 25 | $1.1B | $107.5M | ||
| Q2 25 | $546.9M | $94.3M | ||
| Q1 25 | — | $89.1M | ||
| Q4 24 | $340.3M | $96.6M | ||
| Q3 24 | $365.7M | $83.8M | ||
| Q2 24 | $369.8M | $66.1M | ||
| Q1 24 | — | $82.1M |
总债务IONQRMAX
| 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IONQRMAX
| Q4 25 | $3.8B | $452.4M | ||
| Q3 25 | $2.3B | $448.1M | ||
| Q2 25 | $1.2B | $442.4M | ||
| Q1 25 | — | $433.5M | ||
| Q4 24 | $383.9M | $429.5M | ||
| Q3 24 | $435.7M | $423.1M | ||
| Q2 24 | $463.3M | $418.4M | ||
| Q1 24 | — | $412.0M |
总资产IONQRMAX
| Q4 25 | $6.6B | $582.5M | ||
| Q3 25 | $4.3B | $582.2M | ||
| Q2 25 | $1.3B | $574.8M | ||
| Q1 25 | — | $571.4M | ||
| Q4 24 | $508.4M | $581.6M | ||
| Q3 24 | $497.9M | $578.6M | ||
| Q2 24 | $517.4M | $571.4M | ||
| Q1 24 | — | $566.7M |
负债/权益比IONQRMAX
| 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 | $-74.5M | $40.9M |
| 自由现金流经营现金流 - 资本支出 | $-83.3M | $33.5M |
| 自由现金流率自由现金流/营收 | -134.6% | 47.1% |
| 资本支出强度资本支出/营收 | 14.2% | 10.4% |
| 现金转化率经营现金流/净利润 | -0.10× | 28.39× |
| 过去12个月自由现金流最近4个季度 | $-307.3M | $56.8M |
8季度趋势，按日历期对齐
经营现金流IONQRMAX
| Q4 25 | $-74.5M | $40.9M | ||
| Q3 25 | $-123.1M | $17.7M | ||
| Q2 25 | $-52.6M | $4.6M | ||
| Q1 25 | — | $5.7M | ||
| Q4 24 | $-39.4M | $59.7M | ||
| Q3 24 | $-19.2M | $17.6M | ||
| Q2 24 | $-26.6M | $15.9M | ||
| Q1 24 | — | $9.4M |
自由现金流IONQRMAX
| Q4 25 | $-83.3M | $33.5M | ||
| Q3 25 | $-127.2M | $16.4M | ||
| Q2 25 | $-53.8M | $2.9M | ||
| Q1 25 | — | $4.0M | ||
| Q4 24 | $-43.0M | $53.0M | ||
| Q3 24 | $-23.0M | $16.3M | ||
| Q2 24 | $-34.1M | $14.0M | ||
| Q1 24 | — | $6.8M |
自由现金流率IONQRMAX
| Q4 25 | -134.6% | 47.1% | ||
| Q3 25 | -319.1% | 22.4% | ||
| Q2 25 | -259.8% | 4.0% | ||
| Q1 25 | — | 5.3% | ||
| Q4 24 | -367.4% | 73.2% | ||
| Q3 24 | -185.3% | 20.8% | ||
| Q2 24 | -299.3% | 17.8% | ||
| Q1 24 | — | 8.6% |
资本支出强度IONQRMAX
| Q4 25 | 14.2% | 10.4% | ||
| Q3 25 | 10.4% | 1.8% | ||
| Q2 25 | 5.8% | 2.2% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | 30.7% | 9.1% | ||
| Q3 24 | 30.4% | 1.7% | ||
| Q2 24 | 65.8% | 2.4% | ||
| Q1 24 | — | 3.3% |
现金转化率IONQRMAX
| Q4 25 | -0.10× | 28.39× | ||
| Q3 25 | — | 4.45× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 10.28× | ||
| Q3 24 | — | 18.22× | ||
| Q2 24 | — | 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
IONQ
| Other | $31.2M | 50% |
| Platform Consulting And Support Services | $30.7M | 50% |
RMAX
| Franchising Segment | $50.1M | 70% |
| Broker Fees | $13.9M | 20% |
| Annual Dues | $7.4M | 10% |
