vs
Intuitive Machines, Inc.（LUNR）与RECURSION PHARMACEUTICALS, INC.（RXRX）财务数据对比。点击上方公司名可切换其他公司
Intuitive Machines, Inc.的季度营收约是RECURSION PHARMACEUTICALS, INC.的1.2倍（$43.3M vs $35.5M），Intuitive Machines, Inc.净利率更高（-92.1% vs -304.2%，领先212.2%），RECURSION PHARMACEUTICALS, INC.同比增速更快（681.7% vs -20.8%），Intuitive Machines, Inc.自由现金流更多（$-22.9M vs $-47.3M），过去两年RECURSION PHARMACEUTICALS, INC.的营收复合增速更高（60.5% vs -23.1%）
Intuitive Machines是一家总部位于美国得克萨斯州休斯敦的航天探索企业，由斯蒂芬·阿尔特穆斯、卡姆·加法里安和蒂姆·克莱因于2013年创立，主营业务为商业及政府部门提供月球探索相关服务，目前可提供月球表面运输与载荷投递、数据传输服务以及基础设施即服务，还持有NASA商业月球载荷服务项目下的三项合同。
Recursion Pharmaceuticals是一家临床阶段生物技术企业，依托人工智能技术和高通量生物实验体系，开发针对罕见病、肿瘤、炎症性疾病等领域未满足医疗需求的创新疗法，核心市场覆盖北美，与全球多家生物制药企业合作推进在研管线落地。
LUNR vs RXRX — 直观对比
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $43.3M | $35.5M |
| 净利润 | $-39.9M | $-108.1M |
| 毛利率 | — | 59.8% |
| 营业利润率 | -76.4% | -304.8% |
| 净利率 | -92.1% | -304.2% |
| 营收同比 | -20.8% | 681.7% |
| 净利润同比 | 73.3% | 39.6% |
| 每股收益（稀释后） | $-0.34 | $-0.17 |
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
| Q4 25 | $43.3M | $35.5M | ||
| Q3 25 | $51.0M | $5.2M | ||
| Q2 25 | $50.3M | $19.2M | ||
| Q1 25 | $62.5M | $14.7M | ||
| Q4 24 | $54.7M | $4.5M | ||
| Q3 24 | $58.5M | $26.1M | ||
| Q2 24 | $41.6M | $14.4M | ||
| Q1 24 | $73.2M | $13.8M |
| Q4 25 | $-39.9M | $-108.1M | ||
| Q3 25 | $-6.8M | $-162.3M | ||
| Q2 25 | $-25.2M | $-171.9M | ||
| Q1 25 | $-11.4M | $-202.5M | ||
| Q4 24 | $-149.2M | $-178.9M | ||
| Q3 24 | $-55.4M | $-95.8M | ||
| Q2 24 | $18.7M | $-97.5M | ||
| Q1 24 | $-97.5M | $-91.4M |
| Q4 25 | — | 59.8% | ||
| Q3 25 | — | -183.8% | ||
| Q2 25 | — | -4.9% | ||
| Q1 25 | — | -48.0% | ||
| Q4 24 | — | -181.4% | ||
| Q3 24 | — | 53.7% | ||
| Q2 24 | — | 36.2% | ||
| Q1 24 | — | 19.1% |
| Q4 25 | -76.4% | -304.8% | ||
| Q3 25 | -30.2% | -3327.6% | ||
| Q2 25 | -56.9% | -916.8% | ||
| Q1 25 | -16.1% | -1297.9% | ||
| Q4 24 | -24.5% | -4042.4% | ||
| Q3 24 | -23.5% | -377.1% | ||
| Q2 24 | -66.0% | -697.4% | ||
| Q1 24 | -3.8% | -698.4% |
| Q4 25 | -92.1% | -304.2% | ||
| Q3 25 | -13.4% | -3135.3% | ||
| Q2 25 | -50.0% | -894.2% | ||
| Q1 25 | -18.2% | -1373.3% | ||
| Q4 24 | -272.9% | -3935.5% | ||
| Q3 24 | -94.7% | -367.5% | ||
| Q2 24 | 44.8% | -676.6% | ||
| Q1 24 | -133.1% | -662.4% |
| Q4 25 | $-0.34 | $-0.17 | ||
| Q3 25 | $-0.06 | $-0.36 | ||
| Q2 25 | $-0.22 | $-0.41 | ||
| Q1 25 | $-0.11 | $-0.50 | ||
| Q4 24 | $-1.42 | $-0.56 | ||
| Q3 24 | $-0.83 | $-0.34 | ||
| Q2 24 | $0.30 | $-0.40 | ||
| Q1 24 | $-2.68 | $-0.39 |
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 | $582.6M | $743.3M |
| 总债务越低越好 | $335.3M | $9.6M |
| 股东权益账面价值 | $-755.0M | $1.1B |
| 总资产 | $757.2M | $1.5B |
| 负债/权益比越低杠杆越低 | — | 0.01× |
8季度趋势，按日历期对齐
| Q4 25 | $582.6M | $743.3M | ||
| Q3 25 | $622.0M | $659.8M | ||
| Q2 25 | $344.9M | $525.1M | ||
| Q1 25 | $373.3M | $500.5M | ||
| Q4 24 | $207.6M | $594.4M | ||
| Q3 24 | $89.6M | $427.6M | ||
| Q2 24 | $31.6M | $474.3M | ||
| Q1 24 | $55.2M | $296.3M |
| Q4 25 | $335.3M | $9.6M | ||
| Q3 25 | $334.8M | $11.9M | ||
| Q2 25 | — | $14.2M | ||
| Q1 25 | — | $16.4M | ||
| Q4 24 | $0 | $19.0M | ||
| Q3 24 | — | $20.5M | ||
| Q2 24 | — | $22.9M | ||
| Q1 24 | — | — |
| Q4 25 | $-755.0M | $1.1B | ||
| Q3 25 | $-404.2M | $1.0B | ||
| Q2 25 | $-381.2M | $919.1M | ||
| Q1 25 | $-136.9M | $933.9M | ||
| Q4 24 | $-1.0B | $1.0B | ||
| Q3 24 | $-496.8M | $524.6M | ||
| Q2 24 | $-235.0M | $584.4M | ||
| Q1 24 | $-493.6M | $401.2M |
| Q4 25 | $757.2M | $1.5B | ||
| Q3 25 | $753.5M | $1.4B | ||
| Q2 25 | $475.6M | $1.3B | ||
| Q1 25 | $500.0M | $1.3B | ||
| Q4 24 | $355.4M | $1.4B | ||
| Q3 24 | $224.8M | $726.5M | ||
| Q2 24 | $140.1M | $775.9M | ||
| Q1 24 | $170.8M | $557.8M |
| Q4 25 | — | 0.01× | ||
| Q3 25 | — | 0.01× | ||
| Q2 25 | — | 0.02× | ||
| Q1 25 | — | 0.02× | ||
| Q4 24 | — | 0.02× | ||
| Q3 24 | — | 0.04× | ||
| Q2 24 | — | 0.04× | ||
| Q1 24 | — | — |
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 | $-7.3M | $-46.1M |
| 自由现金流经营现金流 - 资本支出 | $-22.9M | $-47.3M |
| 自由现金流率自由现金流/营收 | -53.0% | -133.1% |
| 资本支出强度资本支出/营收 | 36.1% | 3.5% |
| 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 | $-56.0M | $-378.3M |
8季度趋势，按日历期对齐
| Q4 25 | $-7.3M | $-46.1M | ||
| Q3 25 | $-7.2M | $-117.4M | ||
| Q2 25 | $-19.3M | $-76.4M | ||
| Q1 25 | $19.4M | $-132.0M | ||
| Q4 24 | $-2.0M | $-115.4M | ||
| Q3 24 | $-17.9M | $-59.2M | ||
| Q2 24 | $-31.3M | $-82.2M | ||
| Q1 24 | $-6.4M | $-102.3M |
| Q4 25 | $-22.9M | $-47.3M | ||
| Q3 25 | $-19.0M | $-117.6M | ||
| Q2 25 | $-27.3M | $-79.6M | ||
| Q1 25 | $13.3M | $-133.8M | ||
| Q4 24 | $-6.9M | $-116.7M | ||
| Q3 24 | $-19.3M | $-63.8M | ||
| Q2 24 | $-33.5M | $-83.4M | ||
| Q1 24 | $-8.0M | $-109.0M |
| Q4 25 | -53.0% | -133.1% | ||
| Q3 25 | -37.2% | -2272.5% | ||
| Q2 25 | -54.3% | -413.9% | ||
| Q1 25 | 21.3% | -907.4% | ||
| Q4 24 | -12.6% | -2567.7% | ||
| Q3 24 | -33.0% | -244.6% | ||
| Q2 24 | -80.4% | -578.5% | ||
| Q1 24 | -11.0% | -789.9% |
| Q4 25 | 36.1% | 3.5% | ||
| Q3 25 | 23.2% | 4.7% | ||
| Q2 25 | 16.0% | 16.4% | ||
| Q1 25 | 9.8% | 12.4% | ||
| Q4 24 | 9.0% | 28.6% | ||
| Q3 24 | 2.4% | 17.5% | ||
| Q2 24 | 5.3% | 8.2% | ||
| Q1 24 | 2.2% | 48.2% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | -1.67× | — | ||
| Q1 24 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
