vs
诺唯真游轮控股（LINE）与RXO, Inc.（RXO）财务数据对比。点击上方公司名可切换其他公司
RXO, Inc.的季度营收约是诺唯真游轮控股的1.1倍（$1.5B vs $1.4B），RXO, Inc.净利率更高（-3.1% vs -7.3%，领先4.1%），诺唯真游轮控股同比增速更快（3.1% vs -11.9%），诺唯真游轮控股自由现金流更多（$35.0M vs $-9.0M）
诺唯真游轮控股是一家总部位于美国、注册地为百慕大的企业，旗下全资运营诺唯真游轮、大洋游轮、丽晶七海游轮三大品牌，合并业务规模位列全球游轮运营商第三位，目前在纽约证券交易所挂牌上市。
RXO是总部位于美国的头部运输及物流解决方案供应商，核心业务覆盖货运经纪、大件商品最后一公里配送、运输管理服务与全链路供应链优化支持，主要服务北美制造业、零售业及电商领域的客户。
LINE vs RXO — 直观对比
营收规模更大
RXO
是对方的1.1倍
$1.4B
营收增速更快
LINE
高出15.0%
-11.9%
净利率更高
RXO
高出4.1%
-7.3%
自由现金流更多
LINE
多$44.0M
$-9.0M
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.4B | $1.5B |
| 净利润 | $-100.0M | $-46.0M |
| 毛利率 | 32.3% | — |
| 营业利润率 | 2.5% | -2.9% |
| 净利率 | -7.3% | -3.1% |
| 营收同比 | 3.1% | -11.9% |
| 净利润同比 | 79.4% | -84.0% |
| 每股收益（稀释后） | $-0.44 | $-0.28 |
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LINERXO
| Q4 25 | — | $1.5B | ||
| Q3 25 | $1.4B | $1.4B | ||
| Q2 25 | $1.4B | $1.4B | ||
| Q1 25 | $1.3B | $1.4B | ||
| Q4 24 | $1.3B | $1.7B | ||
| Q3 24 | $1.3B | $1.0B | ||
| Q2 24 | $1.3B | $930.0M | ||
| Q1 24 | $1.3B | $913.0M |
净利润LINERXO
| Q4 25 | — | $-46.0M | ||
| Q3 25 | $-100.0M | $-14.0M | ||
| Q2 25 | $-6.0M | $-9.0M | ||
| Q1 25 | $0 | $-31.0M | ||
| Q4 24 | $-71.0M | $-25.0M | ||
| Q3 24 | $-485.0M | $-243.0M | ||
| Q2 24 | $-68.0M | $-7.0M | ||
| Q1 24 | $-40.0M | $-15.0M |
毛利率LINERXO
| Q4 25 | — | — | ||
| Q3 25 | 32.3% | — | ||
| Q2 25 | 31.9% | — | ||
| Q1 25 | 32.2% | — | ||
| Q4 24 | 32.3% | — | ||
| Q3 24 | 32.8% | — | ||
| Q2 24 | 33.4% | — | ||
| Q1 24 | 33.4% | — |
营业利润率LINERXO
| Q4 25 | — | -2.9% | ||
| Q3 25 | 2.5% | -0.5% | ||
| Q2 25 | 1.7% | — | ||
| Q1 25 | 4.3% | -2.1% | ||
| Q4 24 | -1.6% | -1.4% | ||
| Q3 24 | -38.6% | -1.9% | ||
| Q2 24 | 5.5% | — | ||
| Q1 24 | 7.6% | -1.3% |
净利率LINERXO
| Q4 25 | — | -3.1% | ||
| Q3 25 | -7.3% | -1.0% | ||
| Q2 25 | -0.4% | -0.6% | ||
| Q1 25 | — | -2.2% | ||
| Q4 24 | -5.3% | -1.5% | ||
| Q3 24 | -36.3% | -23.4% | ||
| Q2 24 | -5.1% | -0.8% | ||
| Q1 24 | -3.0% | -1.6% |
每股收益（稀释后）LINERXO
| Q4 25 | — | $-0.28 | ||
| Q3 25 | $-0.44 | $-0.08 | ||
| Q2 25 | $-0.03 | $-0.05 | ||
| Q1 25 | $0.01 | $-0.18 | ||
| Q4 24 | $-0.52 | $-0.17 | ||
| Q3 24 | $-2.44 | $-1.81 | ||
| Q2 24 | $-0.46 | $-0.06 | ||
| Q1 24 | $-0.28 | $-0.13 |
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 | — | $17.0M |
| 总债务越低越好 | — | $387.0M |
| 股东权益账面价值 | $8.4B | $1.5B |
| 总资产 | $19.2B | $3.3B |
| 负债/权益比越低杠杆越低 | — | 0.25× |
8季度趋势，按日历期对齐
现金及短期投资LINERXO
| Q4 25 | — | $17.0M | ||
| Q3 25 | — | $25.0M | ||
| Q2 25 | — | $18.0M | ||
| Q1 25 | — | $16.0M | ||
| Q4 24 | $173.0M | $35.0M | ||
| Q3 24 | $409.0M | $55.0M | ||
| Q2 24 | $73.0M | $7.0M | ||
| Q1 24 | — | $7.0M |
总债务LINERXO
| Q4 25 | — | $387.0M | ||
| Q3 25 | — | $387.0M | ||
| Q2 25 | — | $387.0M | ||
| Q1 25 | — | $387.0M | ||
| Q4 24 | — | $351.0M | ||
| Q3 24 | — | $352.0M | ||
| Q2 24 | — | $370.0M | ||
| Q1 24 | — | $351.0M |
股东权益LINERXO
| Q4 25 | — | $1.5B | ||
| Q3 25 | $8.4B | $1.6B | ||
| Q2 25 | $8.6B | $1.6B | ||
| Q1 25 | $8.6B | $1.6B | ||
| Q4 24 | $8.6B | $1.6B | ||
| Q3 24 | $9.0B | $1.7B | ||
| Q2 24 | $4.9B | $579.0M | ||
| Q1 24 | $5.6B | $582.0M |
总资产LINERXO
| Q4 25 | — | $3.3B | ||
| Q3 25 | $19.2B | $3.2B | ||
| Q2 25 | $19.4B | $3.2B | ||
| Q1 25 | $18.8B | $3.3B | ||
| Q4 24 | $18.7B | $3.4B | ||
| Q3 24 | $19.3B | $3.4B | ||
| Q2 24 | $18.8B | $1.8B | ||
| Q1 24 | — | $1.8B |
负债/权益比LINERXO
| Q4 25 | — | 0.25× | ||
| Q3 25 | — | 0.24× | ||
| Q2 25 | — | 0.24× | ||
| Q1 25 | — | 0.24× | ||
| Q4 24 | — | 0.22× | ||
| Q3 24 | — | 0.21× | ||
| Q2 24 | — | 0.64× | ||
| Q1 24 | — | 0.60× |
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 | $230.0M | $7.0M |
| 自由现金流经营现金流 - 资本支出 | $35.0M | $-9.0M |
| 自由现金流率自由现金流/营收 | 2.5% | -0.6% |
| 资本支出强度资本支出/营收 | 14.2% | 1.1% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $-8.0M |
8季度趋势，按日历期对齐
经营现金流LINERXO
| Q4 25 | — | $7.0M | ||
| Q3 25 | $230.0M | $23.0M | ||
| Q2 25 | $258.0M | $23.0M | ||
| Q1 25 | $139.0M | $-2.0M | ||
| Q4 24 | — | $-7.0M | ||
| Q3 24 | $186.0M | $-7.0M | ||
| Q2 24 | $155.0M | $-5.0M | ||
| Q1 24 | $105.0M | $7.0M |
自由现金流LINERXO
| Q4 25 | — | $-9.0M | ||
| Q3 25 | $35.0M | $9.0M | ||
| Q2 25 | $95.0M | $9.0M | ||
| Q1 25 | $-12.0M | $-17.0M | ||
| Q4 24 | — | $-19.0M | ||
| Q3 24 | $33.0M | $-18.0M | ||
| Q2 24 | $-31.0M | $-16.0M | ||
| Q1 24 | $-42.0M | $-4.0M |
自由现金流率LINERXO
| Q4 25 | — | -0.6% | ||
| Q3 25 | 2.5% | 0.6% | ||
| Q2 25 | 7.0% | 0.6% | ||
| Q1 25 | -0.9% | -1.2% | ||
| Q4 24 | — | -1.1% | ||
| Q3 24 | 2.5% | -1.7% | ||
| Q2 24 | -2.3% | -1.7% | ||
| Q1 24 | -3.2% | -0.4% |
资本支出强度LINERXO
| Q4 25 | — | 1.1% | ||
| Q3 25 | 14.2% | 1.0% | ||
| Q2 25 | 12.1% | 1.0% | ||
| Q1 25 | 11.7% | 1.0% | ||
| Q4 24 | — | 0.7% | ||
| Q3 24 | 11.5% | 1.1% | ||
| Q2 24 | 13.9% | 1.2% | ||
| Q1 24 | 11.1% | 1.2% |
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
LINE
| Warehousing Operations | $883.0M | 64% |
| Other | $308.0M | 22% |
| Warehouse Lease | $60.0M | 4% |
| Food Sales | $52.0M | 4% |
| E Commerce And Other | $46.0M | 3% |
| Railcar Lease | $23.0M | 2% |
| Service Other | $5.0M | 0% |
RXO
| Retail Sector | $546.0M | 37% |
| Last Mile | $298.0M | 20% |
| Food And Beverage Sector | $225.0M | 15% |
| Other Sector | $185.0M | 13% |
| Managed Transportation | $133.0M | 9% |
| Automotive Sector | $93.0M | 6% |
