vs
狮门影业（LION）与Cloudflare, Inc.（NET）财务数据对比。点击上方公司名可切换其他公司
狮门影业的季度营收约是Cloudflare, Inc.的1.2倍（$724.3M vs $614.5M），Cloudflare, Inc.净利率更高（-2.0% vs -6.4%，领先4.4%），狮门影业同比增速更快（52.5% vs 33.6%），Cloudflare, Inc.自由现金流更多（$105.2M vs $-111.9M）
狮门加拿大是狮门影业旗下的加拿大娱乐公司，总部位于多伦多娱乐区，核心业务涵盖电影与电视剧的制作、采购发行，为全球市场打造优质影视内容，在北美影视制作领域拥有丰富的行业资源与成熟的运营经验。
Cloudflare是总部位于美国加利福尼亚州旧金山的科技企业，提供内容分发网络（CDN）、云网络安全、DDoS防护等多元互联网服务，同时是ICANN认证的域名注册商。其服务作为网站访客与客户托管服务商之间的反向代理，可有效提升访问性能，抵御恶意流量。
LION vs NET — 直观对比
营收规模更大
LION
是对方的1.2倍
$614.5M
营收增速更快
LION
高出18.8%
33.6%
净利率更高
NET
高出4.4%
-6.4%
自由现金流更多
NET
多$217.1M
$-111.9M
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $724.3M | $614.5M |
| 净利润 | $-46.2M | $-12.1M |
| 毛利率 | — | 73.6% |
| 营业利润率 | 5.0% | -8.0% |
| 净利率 | -6.4% | -2.0% |
| 营收同比 | 52.5% | 33.6% |
| 净利润同比 | 59.3% | 6.0% |
| 每股收益（稀释后） | $-0.16 | $-0.03 |
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LIONNET
| Q4 25 | $724.3M | $614.5M | ||
| Q3 25 | $475.1M | $562.0M | ||
| Q2 25 | $525.9M | $512.3M | ||
| Q1 25 | — | $479.1M | ||
| Q4 24 | — | $459.9M | ||
| Q3 24 | — | $430.1M | ||
| Q2 24 | — | $401.0M | ||
| Q1 24 | — | $378.6M |
净利润LIONNET
| Q4 25 | $-46.2M | $-12.1M | ||
| Q3 25 | $-113.5M | $-1.3M | ||
| Q2 25 | $-108.9M | $-50.4M | ||
| Q1 25 | — | $-38.5M | ||
| Q4 24 | — | $-12.8M | ||
| Q3 24 | — | $-15.3M | ||
| Q2 24 | — | $-15.1M | ||
| Q1 24 | — | $-35.5M |
毛利率LIONNET
| Q4 25 | — | 73.6% | ||
| Q3 25 | — | 74.0% | ||
| Q2 25 | — | 74.9% | ||
| Q1 25 | — | 75.9% | ||
| Q4 24 | — | 76.4% | ||
| Q3 24 | — | 77.7% | ||
| Q2 24 | — | 77.8% | ||
| Q1 24 | — | 77.5% |
营业利润率LIONNET
| Q4 25 | 5.0% | -8.0% | ||
| Q3 25 | -9.7% | -6.7% | ||
| Q2 25 | -2.0% | -13.1% | ||
| Q1 25 | — | -11.1% | ||
| Q4 24 | — | -7.5% | ||
| Q3 24 | — | -7.2% | ||
| Q2 24 | — | -8.7% | ||
| Q1 24 | — | -14.4% |
净利率LIONNET
| Q4 25 | -6.4% | -2.0% | ||
| Q3 25 | -23.9% | -0.2% | ||
| Q2 25 | -20.7% | -9.8% | ||
| Q1 25 | — | -8.0% | ||
| Q4 24 | — | -2.8% | ||
| Q3 24 | — | -3.6% | ||
| Q2 24 | — | -3.8% | ||
| Q1 24 | — | -9.4% |
每股收益（稀释后）LIONNET
| Q4 25 | $-0.16 | $-0.03 | ||
| Q3 25 | $-0.39 | $0.00 | ||
| Q2 25 | $-0.40 | $-0.15 | ||
| Q1 25 | — | $-0.11 | ||
| Q4 24 | — | $-0.05 | ||
| Q3 24 | — | $-0.04 | ||
| Q2 24 | — | $-0.04 | ||
| Q1 24 | — | $-0.10 |
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 | $182.4M | $943.5M |
| 总债务越低越好 | $1.8B | — |
| 股东权益账面价值 | $-1.3B | $1.5B |
| 总资产 | $5.2B | $6.0B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资LIONNET
| Q4 25 | $182.4M | $943.5M | ||
| Q3 25 | $202.4M | $1.1B | ||
| Q2 25 | $186.1M | $1.5B | ||
| Q1 25 | — | $204.5M | ||
| Q4 24 | — | $147.7M | ||
| Q3 24 | — | $182.9M | ||
| Q2 24 | — | $157.0M | ||
| Q1 24 | — | $254.4M |
总债务LIONNET
| Q4 25 | $1.8B | — | ||
| Q3 25 | $1.8B | — | ||
| Q2 25 | $1.5B | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益LIONNET
| Q4 25 | $-1.3B | $1.5B | ||
| Q3 25 | $-1.3B | $1.3B | ||
| Q2 25 | $-1.1B | $1.2B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.0B | ||
| Q3 24 | — | $973.1M | ||
| Q2 24 | — | $881.5M | ||
| Q1 24 | — | $797.2M |
总资产LIONNET
| Q4 25 | $5.2B | $6.0B | ||
| Q3 25 | $5.2B | $5.8B | ||
| Q2 25 | $5.2B | $5.6B | ||
| Q1 25 | — | $3.7B | ||
| Q4 24 | — | $3.3B | ||
| Q3 24 | — | $3.1B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | — | $2.8B |
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 | $-108.9M | $190.4M |
| 自由现金流经营现金流 - 资本支出 | $-111.9M | $105.2M |
| 自由现金流率自由现金流/营收 | -15.4% | 17.1% |
| 资本支出强度资本支出/营收 | 0.4% | 13.9% |
| 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 | — | $287.5M |
8季度趋势，按日历期对齐
经营现金流LIONNET
| Q4 25 | $-108.9M | $190.4M | ||
| Q3 25 | $-104.0M | $167.1M | ||
| Q2 25 | $-31.0M | $99.8M | ||
| Q1 25 | — | $145.8M | ||
| Q4 24 | — | $127.3M | ||
| Q3 24 | — | $104.7M | ||
| Q2 24 | — | $74.8M | ||
| Q1 24 | — | $73.6M |
自由现金流LIONNET
| Q4 25 | $-111.9M | $105.2M | ||
| Q3 25 | $-107.2M | $82.5M | ||
| Q2 25 | $-34.5M | $39.9M | ||
| Q1 25 | — | $59.9M | ||
| Q4 24 | — | $54.2M | ||
| Q3 24 | — | $54.5M | ||
| Q2 24 | — | $45.2M | ||
| Q1 24 | — | $41.5M |
自由现金流率LIONNET
| Q4 25 | -15.4% | 17.1% | ||
| Q3 25 | -22.6% | 14.7% | ||
| Q2 25 | -6.6% | 7.8% | ||
| Q1 25 | — | 12.5% | ||
| Q4 24 | — | 11.8% | ||
| Q3 24 | — | 12.7% | ||
| Q2 24 | — | 11.3% | ||
| Q1 24 | — | 11.0% |
资本支出强度LIONNET
| Q4 25 | 0.4% | 13.9% | ||
| Q3 25 | 0.7% | 15.1% | ||
| Q2 25 | 0.7% | 11.7% | ||
| Q1 25 | — | 17.9% | ||
| Q4 24 | — | 15.9% | ||
| Q3 24 | — | 11.7% | ||
| Q2 24 | — | 7.4% | ||
| Q1 24 | — | 8.5% |
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
LION
| Television Production | $303.1M | 42% |
| Digital Media | $155.1M | 21% |
| Third Party Purchasers Individual Agreements | $91.2M | 13% |
| Theatrical | $70.7M | 10% |
| Domestic Television | $43.1M | 6% |
| Starz Business | $24.1M | 3% |
| Other Media | $17.6M | 2% |
| Packaged Media | $14.1M | 2% |
NET
| Sales Channel Directly To Consumer | $438.5M | 71% |
| Sales Channel Through Intermediary | $176.0M | 29% |
