vs
劳瑞德教育集团（LAUR）与Rithm Capital Corp.（RITM）财务数据对比。点击上方公司名可切换其他公司
Rithm Capital Corp.的季度营收约是劳瑞德教育集团的1.5倍（$828.2M vs $541.4M），劳瑞德教育集团净利率更高（31.7% vs 13.2%，领先18.5%），Rithm Capital Corp.同比增速更快（508.5% vs 27.9%），过去两年劳瑞德教育集团的营收复合增速更高（40.2% vs -17.9%）
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。
Rithm Capital Corp.是总部位于美国纽约的投资管理机构，核心业务聚焦房地产投资与另类资产投资，依托专业的投研团队和成熟的市场运营经验，为合作伙伴及投资者提供优质的资产配置解决方案与长期收益回报。
LAUR vs RITM — 直观对比
营收规模更大
RITM
是对方的1.5倍
$541.4M
营收增速更快
RITM
高出480.6%
27.9%
净利率更高
LAUR
高出18.5%
13.2%
两年增速更快
LAUR
近两年复合增速
-17.9%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $541.4M | $828.2M |
| 净利润 | $171.6M | $109.5M |
| 毛利率 | 35.8% | — |
| 营业利润率 | 33.2% | 29.9% |
| 净利率 | 31.7% | 13.2% |
| 营收同比 | 27.9% | 508.5% |
| 净利润同比 | 83.2% | 27.7% |
| 每股收益（稀释后） | $1.14 | $0.12 |
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LAURRITM
| Q1 26 | — | $828.2M | ||
| Q4 25 | $541.4M | $1.5B | ||
| Q3 25 | $400.2M | $1.1B | ||
| Q2 25 | $524.2M | $1.2B | ||
| Q1 25 | $236.2M | $768.4M | ||
| Q4 24 | $423.4M | $2.1B | ||
| Q3 24 | $368.6M | $619.5M | ||
| Q2 24 | $499.2M | $1.2B |
净利润LAURRITM
| Q1 26 | — | $109.5M | ||
| Q4 25 | $171.6M | $85.0M | ||
| Q3 25 | $34.5M | $221.5M | ||
| Q2 25 | $95.1M | $311.7M | ||
| Q1 25 | $-19.5M | $78.8M | ||
| Q4 24 | $93.6M | $290.2M | ||
| Q3 24 | $85.5M | $121.7M | ||
| Q2 24 | $128.1M | $235.6M |
毛利率LAURRITM
| Q1 26 | — | — | ||
| Q4 25 | 35.8% | — | ||
| Q3 25 | 20.9% | — | ||
| Q2 25 | 39.5% | — | ||
| Q1 25 | -0.9% | — | ||
| Q4 24 | 32.0% | — | ||
| Q3 24 | 22.4% | — | ||
| Q2 24 | 36.1% | — |
营业利润率LAURRITM
| Q1 26 | — | 29.9% | ||
| Q4 25 | 33.2% | 13.8% | ||
| Q3 25 | 17.9% | 21.4% | ||
| Q2 25 | 36.9% | 25.2% | ||
| Q1 25 | -5.6% | 7.4% | ||
| Q4 24 | 29.3% | 23.8% | ||
| Q3 24 | 19.5% | 7.3% | ||
| Q2 24 | 33.4% | 23.6% |
净利率LAURRITM
| Q1 26 | — | 13.2% | ||
| Q4 25 | 31.7% | 5.7% | ||
| Q3 25 | 8.6% | 20.0% | ||
| Q2 25 | 18.1% | 25.6% | ||
| Q1 25 | -8.3% | 10.3% | ||
| Q4 24 | 22.1% | 14.0% | ||
| Q3 24 | 23.2% | 19.7% | ||
| Q2 24 | 25.7% | 19.2% |
每股收益（稀释后）LAURRITM
| Q1 26 | — | $0.12 | ||
| Q4 25 | $1.14 | $0.09 | ||
| Q3 25 | $0.23 | $0.35 | ||
| Q2 25 | $0.65 | $0.53 | ||
| Q1 25 | $-0.13 | $0.07 | ||
| Q4 24 | $0.60 | $0.50 | ||
| Q3 24 | $0.56 | $0.20 | ||
| Q2 24 | $0.83 | $0.43 |
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 | — |
| 总债务越低越好 | $73.1M | — |
| 股东权益账面价值 | $1.2B | $9.1B |
| 总资产 | $2.2B | $53.4B |
| 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LAURRITM
| Q1 26 | — | — | ||
| Q4 25 | $146.7M | $1.8B | ||
| Q3 25 | $241.0M | $1.6B | ||
| Q2 25 | $135.3M | $1.6B | ||
| Q1 25 | $109.8M | $1.5B | ||
| Q4 24 | $91.3M | $1.5B | ||
| Q3 24 | $134.4M | $1.6B | ||
| Q2 24 | $128.8M | $1.2B |
总债务LAURRITM
| Q1 26 | — | — | ||
| Q4 25 | $73.1M | $35.4B | ||
| Q3 25 | $70.6M | $32.2B | ||
| Q2 25 | $78.1M | $31.2B | ||
| Q1 25 | $91.0M | $32.2B | ||
| Q4 24 | $59.0M | $32.6B | ||
| Q3 24 | $129.8M | $29.6B | ||
| Q2 24 | $203.0M | $30.1B |
股东权益LAURRITM
| Q1 26 | — | $9.1B | ||
| Q4 25 | $1.2B | $8.4B | ||
| Q3 25 | $1.1B | $8.5B | ||
| Q2 25 | $1.1B | $7.9B | ||
| Q1 25 | $908.5M | $7.8B | ||
| Q4 24 | $959.5M | $7.8B | ||
| Q3 24 | $897.7M | $7.7B | ||
| Q2 24 | $918.0M | $7.3B |
总资产LAURRITM
| Q1 26 | — | $53.4B | ||
| Q4 25 | $2.2B | $53.1B | ||
| Q3 25 | $2.1B | $47.2B | ||
| Q2 25 | $2.0B | $44.3B | ||
| Q1 25 | $1.9B | $45.3B | ||
| Q4 24 | $1.9B | $46.0B | ||
| Q3 24 | $1.9B | $42.3B | ||
| Q2 24 | $2.1B | $42.0B |
负债/权益比LAURRITM
| Q1 26 | — | — | ||
| Q4 25 | 0.06× | 4.20× | ||
| Q3 25 | 0.06× | 3.79× | ||
| Q2 25 | 0.07× | 3.92× | ||
| Q1 25 | 0.10× | 4.14× | ||
| Q4 24 | 0.06× | 4.18× | ||
| Q3 24 | 0.14× | 3.87× | ||
| Q2 24 | 0.22× | 4.10× |
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 | — |
| 自由现金流经营现金流 - 资本支出 | $26.4M | — |
| 自由现金流率自由现金流/营收 | 4.9% | — |
| 资本支出强度资本支出/营收 | 12.4% | — |
| 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 | — |
8季度趋势，按日历期对齐
经营现金流LAURRITM
| Q1 26 | — | — | ||
| Q4 25 | $93.4M | $-114.6M | ||
| Q3 25 | $141.0M | $-2.0B | ||
| Q2 25 | $74.1M | $-557.1M | ||
| Q1 25 | $57.8M | $1.4B | ||
| Q4 24 | $40.7M | $-1.8B | ||
| Q3 24 | $118.7M | $768.1M | ||
| Q2 24 | $40.2M | $-55.7M |
自由现金流LAURRITM
| Q1 26 | — | — | ||
| Q4 25 | $26.4M | — | ||
| Q3 25 | $122.8M | — | ||
| Q2 25 | $60.8M | — | ||
| Q1 25 | $53.2M | — | ||
| Q4 24 | $3.4M | — | ||
| Q3 24 | $110.7M | — | ||
| Q2 24 | $29.5M | — |
自由现金流率LAURRITM
| Q1 26 | — | — | ||
| Q4 25 | 4.9% | — | ||
| Q3 25 | 30.7% | — | ||
| Q2 25 | 11.6% | — | ||
| Q1 25 | 22.5% | — | ||
| Q4 24 | 0.8% | — | ||
| Q3 24 | 30.0% | — | ||
| Q2 24 | 5.9% | — |
资本支出强度LAURRITM
| Q1 26 | — | — | ||
| Q4 25 | 12.4% | — | ||
| Q3 25 | 4.5% | — | ||
| Q2 25 | 2.5% | — | ||
| Q1 25 | 2.0% | — | ||
| Q4 24 | 8.8% | — | ||
| Q3 24 | 2.2% | — | ||
| Q2 24 | 2.1% | — |
现金转化率LAURRITM
| Q1 26 | — | — | ||
| Q4 25 | 0.54× | -1.35× | ||
| Q3 25 | 4.09× | -9.22× | ||
| Q2 25 | 0.78× | -1.79× | ||
| Q1 25 | — | 18.03× | ||
| Q4 24 | 0.43× | -6.04× | ||
| Q3 24 | 1.39× | 6.31× | ||
| Q2 24 | 0.31× | -0.24× |
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% |
RITM
| Servicing revenue, net | $375.1M | 45% |
| Other | $234.9M | 28% |
| Gain on originated residential mortgage loans, held-for-sale, net | $195.0M | 24% |
| Other revenue | $23.3M | 3% |
