vs
劳瑞德教育集团（LAUR）与Nerdy Inc.（NRDY）财务数据对比。点击上方公司名可切换其他公司
劳瑞德教育集团的季度营收约是Nerdy Inc.的11.0倍（$541.4M vs $49.1M）。劳瑞德教育集团净利率更高（31.7% vs -18.8%，领先50.5%）。劳瑞德教育集团同比增速更快（27.9% vs 2.3%）。劳瑞德教育集团自由现金流更多（$26.4M vs $-4.3M）。过去两年劳瑞德教育集团的营收复合增速更高（40.2% vs -4.4%）
劳瑞德教育集团是总部位于美国佛罗里达州迈阿密的教育运营企业，旗下拥有并运营劳瑞德国际大学体系，在墨西哥、秘鲁设有多个校区，目前于纳斯达克证券交易所公开上市。
Nerdy Inc.是总部位于美国的知名教育科技企业，旗下运营Varsity Tutors等在线学习平台，提供一对一实时辅导、点播课程、备考资源及技能培训内容，服务K12学生、高校学习者及职场人士，覆盖多类学业与职业能力提升需求。
LAUR vs NRDY — 直观对比
营收规模更大
LAUR
是对方的11.0倍
$49.1M
营收增速更快
LAUR
高出25.5%
2.3%
净利率更高
LAUR
高出50.5%
-18.8%
自由现金流更多
LAUR
多$30.7M
$-4.3M
两年增速更快
LAUR
近两年复合增速
-4.4%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $541.4M | $49.1M |
| 净利润 | $171.6M | $-9.2M |
| 毛利率 | 35.8% | 51.0% |
| 营业利润率 | 33.2% | -28.3% |
| 净利率 | 31.7% | -18.8% |
| 营收同比 | 27.9% | 2.3% |
| 净利润同比 | 83.2% | 8.9% |
| 每股收益（稀释后） | $1.14 | $-0.07 |
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LAURNRDY
| Q4 25 | $541.4M | $49.1M | ||
| Q3 25 | $400.2M | $37.0M | ||
| Q2 25 | $524.2M | $45.3M | ||
| Q1 25 | $236.2M | $47.6M | ||
| Q4 24 | $423.4M | $48.0M | ||
| Q3 24 | $368.6M | $37.5M | ||
| Q2 24 | $499.2M | $51.0M | ||
| Q1 24 | $275.4M | $53.7M |
净利润LAURNRDY
| Q4 25 | $171.6M | $-9.2M | ||
| Q3 25 | $34.5M | $-12.3M | ||
| Q2 25 | $95.1M | $-7.9M | ||
| Q1 25 | $-19.5M | $-10.5M | ||
| Q4 24 | $93.6M | $-10.1M | ||
| Q3 24 | $85.5M | $-15.9M | ||
| Q2 24 | $128.1M | $-9.1M | ||
| Q1 24 | $-10.8M | $-7.4M |
毛利率LAURNRDY
| Q4 25 | 35.8% | 51.0% | ||
| Q3 25 | 20.9% | 62.9% | ||
| Q2 25 | 39.5% | 61.5% | ||
| Q1 25 | -0.9% | 58.0% | ||
| Q4 24 | 32.0% | 66.6% | ||
| Q3 24 | 22.4% | 70.5% | ||
| Q2 24 | 36.1% | 65.7% | ||
| Q1 24 | 7.8% | 68.0% |
营业利润率LAURNRDY
| Q4 25 | 33.2% | -28.3% | ||
| Q3 25 | 17.9% | -51.5% | ||
| Q2 25 | 36.9% | -27.1% | ||
| Q1 25 | -5.6% | -34.8% | ||
| Q4 24 | 29.3% | -34.0% | ||
| Q3 24 | 19.5% | -68.5% | ||
| Q2 24 | 33.4% | -29.9% | ||
| Q1 24 | 4.0% | -23.9% |
净利率LAURNRDY
| Q4 25 | 31.7% | -18.8% | ||
| Q3 25 | 8.6% | -33.2% | ||
| Q2 25 | 18.1% | -17.4% | ||
| Q1 25 | -8.3% | -22.1% | ||
| Q4 24 | 22.1% | -21.1% | ||
| Q3 24 | 23.2% | -42.4% | ||
| Q2 24 | 25.7% | -17.8% | ||
| Q1 24 | -3.9% | -13.9% |
每股收益（稀释后）LAURNRDY
| Q4 25 | $1.14 | $-0.07 | ||
| Q3 25 | $0.23 | $-0.10 | ||
| Q2 25 | $0.65 | $-0.07 | ||
| Q1 25 | $-0.13 | $-0.09 | ||
| Q4 24 | $0.60 | $-0.09 | ||
| Q3 24 | $0.56 | $-0.14 | ||
| Q2 24 | $0.83 | $-0.08 | ||
| Q1 24 | $-0.07 | $-0.07 |
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 | $146.7M | $47.9M |
| 总债务越低越好 | $73.1M | — |
| 股东权益账面价值 | $1.2B | $19.0M |
| 总资产 | $2.2B | $76.2M |
| 负债/权益比越低杠杆越低 | 0.06× | — |
8季度趋势，按日历期对齐
现金及短期投资LAURNRDY
| Q4 25 | $146.7M | $47.9M | ||
| Q3 25 | $241.0M | $32.7M | ||
| Q2 25 | $135.3M | $36.7M | ||
| Q1 25 | $109.8M | $44.9M | ||
| Q4 24 | $91.3M | $52.5M | ||
| Q3 24 | $134.4M | $65.0M | ||
| Q2 24 | $128.8M | $69.8M | ||
| Q1 24 | $126.2M | $77.0M |
总债务LAURNRDY
| Q4 25 | $73.1M | — | ||
| Q3 25 | $70.6M | — | ||
| Q2 25 | $78.1M | — | ||
| Q1 25 | $91.0M | — | ||
| Q4 24 | $59.0M | — | ||
| Q3 24 | $129.8M | — | ||
| Q2 24 | $203.0M | — | ||
| Q1 24 | $176.6M | — |
股东权益LAURNRDY
| Q4 25 | $1.2B | $19.0M | ||
| Q3 25 | $1.1B | $24.3M | ||
| Q2 25 | $1.1B | $31.8M | ||
| Q1 25 | $908.5M | $34.4M | ||
| Q4 24 | $959.5M | $39.5M | ||
| Q3 24 | $897.7M | $43.3M | ||
| Q2 24 | $918.0M | $52.2M | ||
| Q1 24 | $933.6M | $52.8M |
总资产LAURNRDY
| Q4 25 | $2.2B | $76.2M | ||
| Q3 25 | $2.1B | $70.4M | ||
| Q2 25 | $2.0B | $73.7M | ||
| Q1 25 | $1.9B | $83.0M | ||
| Q4 24 | $1.9B | $92.5M | ||
| Q3 24 | $1.9B | $106.8M | ||
| Q2 24 | $2.1B | $111.3M | ||
| Q1 24 | $2.2B | $121.3M |
负债/权益比LAURNRDY
| Q4 25 | 0.06× | — | ||
| Q3 25 | 0.06× | — | ||
| Q2 25 | 0.07× | — | ||
| Q1 25 | 0.10× | — | ||
| Q4 24 | 0.06× | — | ||
| Q3 24 | 0.14× | — | ||
| Q2 24 | 0.22× | — | ||
| Q1 24 | 0.19× | — |
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 | $93.4M | $-2.9M |
| 自由现金流经营现金流 - 资本支出 | $26.4M | $-4.3M |
| 自由现金流率自由现金流/营收 | 4.9% | -8.7% |
| 资本支出强度资本支出/营收 | 12.4% | 2.7% |
| 现金转化率经营现金流/净利润 | 0.54× | — |
| 过去12个月自由现金流最近4个季度 | $263.1M | $-24.2M |
8季度趋势，按日历期对齐
经营现金流LAURNRDY
| Q4 25 | $93.4M | $-2.9M | ||
| Q3 25 | $141.0M | $-2.4M | ||
| Q2 25 | $74.1M | $-7.0M | ||
| Q1 25 | $57.8M | $-6.4M | ||
| Q4 24 | $40.7M | $-11.3M | ||
| Q3 24 | $118.7M | $-3.1M | ||
| Q2 24 | $40.2M | $-5.6M | ||
| Q1 24 | $33.2M | $4.4M |
自由现金流LAURNRDY
| Q4 25 | $26.4M | $-4.3M | ||
| Q3 25 | $122.8M | $-4.1M | ||
| Q2 25 | $60.8M | $-8.2M | ||
| Q1 25 | $53.2M | $-7.6M | ||
| Q4 24 | $3.4M | $-12.5M | ||
| Q3 24 | $110.7M | $-5.0M | ||
| Q2 24 | $29.5M | $-7.1M | ||
| Q1 24 | $17.3M | $2.1M |
自由现金流率LAURNRDY
| Q4 25 | 4.9% | -8.7% | ||
| Q3 25 | 30.7% | -11.2% | ||
| Q2 25 | 11.6% | -18.1% | ||
| Q1 25 | 22.5% | -16.0% | ||
| Q4 24 | 0.8% | -26.0% | ||
| Q3 24 | 30.0% | -13.3% | ||
| Q2 24 | 5.9% | -14.0% | ||
| Q1 24 | 6.3% | 4.0% |
资本支出强度LAURNRDY
| Q4 25 | 12.4% | 2.7% | ||
| Q3 25 | 4.5% | 4.6% | ||
| Q2 25 | 2.5% | 2.6% | ||
| Q1 25 | 2.0% | 2.5% | ||
| Q4 24 | 8.8% | 2.4% | ||
| Q3 24 | 2.2% | 5.2% | ||
| Q2 24 | 2.1% | 3.0% | ||
| Q1 24 | 5.8% | 4.1% |
现金转化率LAURNRDY
| Q4 25 | 0.54× | — | ||
| Q3 25 | 4.09× | — | ||
| Q2 25 | 0.78× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.43× | — | ||
| Q3 24 | 1.39× | — | ||
| Q2 24 | 0.31× | — | ||
| 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
LAUR
| Mexico Segment | $275.9M | 51% |
| Peru Segment | $265.5M | 49% |
NRDY
暂无分部数据
