vs
狮门影业（LION）与Ubiquiti Inc.（UI）财务数据对比。点击上方公司名可切换其他公司
Ubiquiti Inc.的季度营收约是狮门影业的1.1倍（$814.9M vs $724.3M），Ubiquiti Inc.净利率更高（28.7% vs -6.4%，领先35.0%），狮门影业同比增速更快（52.5% vs 35.8%），Ubiquiti Inc.自由现金流更多（$260.3M 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。
Ubiquiti Inc.是一家美国科技企业，2003年于加利福尼亚州圣何塞成立，目前总部位于纽约。公司旗下拥有多个品牌，主营面向企业及家庭用户的有线、无线数据通信产品的研发、生产与销售。
LION vs UI — 直观对比
营收规模更大
UI
是对方的1.1倍
$724.3M
营收增速更快
LION
高出16.6%
35.8%
净利率更高
UI
高出35.0%
-6.4%
自由现金流更多
UI
多$372.2M
$-111.9M
损益表 — Q3 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $724.3M | $814.9M |
| 净利润 | $-46.2M | $233.6M |
| 毛利率 | — | 45.9% |
| 营业利润率 | 5.0% | 35.9% |
| 净利率 | -6.4% | 28.7% |
| 营收同比 | 52.5% | 35.8% |
| 净利润同比 | 59.3% | 70.8% |
| 每股收益（稀释后） | $-0.16 | $3.86 |
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LIONUI
| Q4 25 | $724.3M | $814.9M | ||
| Q3 25 | $475.1M | $733.8M | ||
| Q2 25 | $525.9M | $759.2M | ||
| Q1 25 | — | $664.2M | ||
| Q4 24 | — | $599.9M | ||
| Q3 24 | — | $550.3M | ||
| Q2 24 | — | $507.5M | ||
| Q1 24 | — | $493.0M |
净利润LIONUI
| Q4 25 | $-46.2M | $233.6M | ||
| Q3 25 | $-113.5M | $207.9M | ||
| Q2 25 | $-108.9M | $266.7M | ||
| Q1 25 | — | $180.4M | ||
| Q4 24 | — | $136.8M | ||
| Q3 24 | — | $128.0M | ||
| Q2 24 | — | $103.8M | ||
| Q1 24 | — | $76.3M |
毛利率LIONUI
| Q4 25 | — | 45.9% | ||
| Q3 25 | — | 46.0% | ||
| Q2 25 | — | 45.1% | ||
| Q1 25 | — | 44.5% | ||
| Q4 24 | — | 41.2% | ||
| Q3 24 | — | 42.1% | ||
| Q2 24 | — | 40.2% | ||
| Q1 24 | — | 35.3% |
营业利润率LIONUI
| Q4 25 | 5.0% | 35.9% | ||
| Q3 25 | -9.7% | 35.7% | ||
| Q2 25 | -2.0% | 34.4% | ||
| Q1 25 | — | 34.2% | ||
| Q4 24 | — | 29.8% | ||
| Q3 24 | — | 30.7% | ||
| Q2 24 | — | 27.3% | ||
| Q1 24 | — | 22.6% |
净利率LIONUI
| Q4 25 | -6.4% | 28.7% | ||
| Q3 25 | -23.9% | 28.3% | ||
| Q2 25 | -20.7% | 35.1% | ||
| Q1 25 | — | 27.2% | ||
| Q4 24 | — | 22.8% | ||
| Q3 24 | — | 23.3% | ||
| Q2 24 | — | 20.5% | ||
| Q1 24 | — | 15.5% |
每股收益（稀释后）LIONUI
| Q4 25 | $-0.16 | $3.86 | ||
| Q3 25 | $-0.39 | $3.43 | ||
| Q2 25 | $-0.40 | $4.40 | ||
| Q1 25 | — | $2.98 | ||
| Q4 24 | — | $2.26 | ||
| Q3 24 | — | $2.12 | ||
| Q2 24 | — | $1.72 | ||
| Q1 24 | — | $1.26 |
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 | $302.8M |
| 总债务越低越好 | $1.8B | $47.5M |
| 股东权益账面价值 | $-1.3B | $1.0B |
| 总资产 | $5.2B | $1.6B |
| 负债/权益比越低杠杆越低 | — | 0.05× |
8季度趋势，按日历期对齐
现金及短期投资LIONUI
| Q4 25 | $182.4M | $302.8M | ||
| Q3 25 | $202.4M | $177.2M | ||
| Q2 25 | $186.1M | $149.7M | ||
| Q1 25 | — | $151.0M | ||
| Q4 24 | — | $133.1M | ||
| Q3 24 | — | $165.2M | ||
| Q2 24 | — | $126.3M | ||
| Q1 24 | — | $102.5M |
总债务LIONUI
| Q4 25 | $1.8B | $47.5M | ||
| Q3 25 | $1.8B | $133.8M | ||
| Q2 25 | $1.5B | $250.0M | ||
| Q1 25 | — | $340.0M | ||
| Q4 24 | — | $406.3M | ||
| Q3 24 | — | $552.5M | ||
| Q2 24 | — | $708.1M | ||
| Q1 24 | — | $877.5M |
股东权益LIONUI
| Q4 25 | $-1.3B | $1.0B | ||
| Q3 25 | $-1.3B | $828.4M | ||
| Q2 25 | $-1.1B | $668.3M | ||
| Q1 25 | — | $436.1M | ||
| Q4 24 | — | $290.4M | ||
| Q3 24 | — | $188.1M | ||
| Q2 24 | — | $95.1M | ||
| Q1 24 | — | $25.9M |
总资产LIONUI
| Q4 25 | $5.2B | $1.6B | ||
| Q3 25 | $5.2B | $1.5B | ||
| Q2 25 | $5.2B | $1.5B | ||
| Q1 25 | — | $1.3B | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $1.2B | ||
| Q1 24 | — | $1.2B |
负债/权益比LIONUI
| Q4 25 | — | 0.05× | ||
| Q3 25 | — | 0.16× | ||
| Q2 25 | — | 0.37× | ||
| Q1 25 | — | 0.78× | ||
| Q4 24 | — | 1.40× | ||
| Q3 24 | — | 2.94× | ||
| Q2 24 | — | 7.45× | ||
| Q1 24 | — | 33.92× |
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 | $263.9M |
| 自由现金流经营现金流 - 资本支出 | $-111.9M | $260.3M |
| 自由现金流率自由现金流/营收 | -15.4% | 31.9% |
| 资本支出强度资本支出/营收 | 0.4% | 0.4% |
| 现金转化率经营现金流/净利润 | — | 1.13× |
| 过去12个月自由现金流最近4个季度 | — | $699.5M |
8季度趋势，按日历期对齐
经营现金流LIONUI
| Q4 25 | $-108.9M | $263.9M | ||
| Q3 25 | $-104.0M | $198.5M | ||
| Q2 25 | $-31.0M | $130.4M | ||
| Q1 25 | — | $123.6M | ||
| Q4 24 | — | $152.4M | ||
| Q3 24 | — | $233.7M | ||
| Q2 24 | — | $231.4M | ||
| Q1 24 | — | $163.9M |
自由现金流LIONUI
| Q4 25 | $-111.9M | $260.3M | ||
| Q3 25 | $-107.2M | $193.3M | ||
| Q2 25 | $-34.5M | $125.2M | ||
| Q1 25 | — | $120.7M | ||
| Q4 24 | — | $150.4M | ||
| Q3 24 | — | $231.1M | ||
| Q2 24 | — | $229.5M | ||
| Q1 24 | — | $160.6M |
自由现金流率LIONUI
| Q4 25 | -15.4% | 31.9% | ||
| Q3 25 | -22.6% | 26.3% | ||
| Q2 25 | -6.6% | 16.5% | ||
| Q1 25 | — | 18.2% | ||
| Q4 24 | — | 25.1% | ||
| Q3 24 | — | 42.0% | ||
| Q2 24 | — | 45.2% | ||
| Q1 24 | — | 32.6% |
资本支出强度LIONUI
| Q4 25 | 0.4% | 0.4% | ||
| Q3 25 | 0.7% | 0.7% | ||
| Q2 25 | 0.7% | 0.7% | ||
| Q1 25 | — | 0.4% | ||
| Q4 24 | — | 0.3% | ||
| Q3 24 | — | 0.5% | ||
| Q2 24 | — | 0.4% | ||
| Q1 24 | — | 0.7% |
现金转化率LIONUI
| Q4 25 | — | 1.13× | ||
| Q3 25 | — | 0.95× | ||
| Q2 25 | — | 0.49× | ||
| Q1 25 | — | 0.68× | ||
| Q4 24 | — | 1.11× | ||
| Q3 24 | — | 1.83× | ||
| Q2 24 | — | 2.23× | ||
| Q1 24 | — | 2.15× |
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% |
UI
| Enterprise Technology | $729.0M | 89% |
| Service Provider Technology | $85.9M | 11% |
