vs
Magnolia Oil & Gas Corp（MGY）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
Rubrik, Inc.的季度营收约是Magnolia Oil & Gas Corp的1.1倍（$350.2M vs $317.6M），Magnolia Oil & Gas Corp净利率更高（21.6% vs -18.2%，领先39.9%），Rubrik, Inc.同比增速更快（48.3% vs -2.7%）
帝国石油是加拿大第二大一体化石油企业，由美国石油巨头埃克森美孚持有69.6%的多数股权，有时也被称为帝国埃索。公司业务涵盖原油、稀释沥青和天然气开采，同时是加拿大主要的石油炼制商与石化产品生产商，为埃索品牌加油站提供油品供应。
Rubrik是总部位于美国加利福尼亚州帕洛阿尔托的云数据管理与数据安全企业，成立于2014年1月，专注于为客户提供云环境下的数据管理、安全防护相关解决方案，2024年4月在纽约证券交易所上市。
MGY vs RBRK — 直观对比
营收规模更大
RBRK
是对方的1.1倍
$317.6M
营收增速更快
RBRK
高出51.0%
-2.7%
净利率更高
MGY
高出39.9%
-18.2%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $317.6M | $350.2M |
| 净利润 | $68.8M | $-63.8M |
| 毛利率 | — | 80.5% |
| 营业利润率 | 29.6% | -21.6% |
| 净利率 | 21.6% | -18.2% |
| 营收同比 | -2.7% | 48.3% |
| 净利润同比 | -19.7% | 51.2% |
| 每股收益（稀释后） | — | $-0.32 |
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MGYRBRK
| Q4 25 | $317.6M | $350.2M | ||
| Q3 25 | $324.9M | $309.9M | ||
| Q2 25 | $319.0M | $278.5M | ||
| Q1 25 | $350.3M | $258.1M | ||
| Q4 24 | $326.6M | $236.2M | ||
| Q3 24 | $333.1M | $205.0M | ||
| Q2 24 | $336.7M | $187.3M | ||
| Q1 24 | $319.4M | — |
净利润MGYRBRK
| Q4 25 | $68.8M | $-63.8M | ||
| Q3 25 | $75.5M | $-95.9M | ||
| Q2 25 | $78.1M | $-102.1M | ||
| Q1 25 | $102.9M | $-114.9M | ||
| Q4 24 | $85.6M | $-130.9M | ||
| Q3 24 | $99.8M | $-176.9M | ||
| Q2 24 | $95.6M | $-732.1M | ||
| Q1 24 | $85.1M | — |
毛利率MGYRBRK
| Q4 25 | — | 80.5% | ||
| Q3 25 | — | 79.5% | ||
| Q2 25 | — | 78.3% | ||
| Q1 25 | — | 77.4% | ||
| Q4 24 | — | 76.2% | ||
| Q3 24 | — | 73.1% | ||
| Q2 24 | — | 48.8% | ||
| Q1 24 | — | — |
营业利润率MGYRBRK
| Q4 25 | 29.6% | -21.6% | ||
| Q3 25 | 31.2% | -30.5% | ||
| Q2 25 | 33.8% | -33.4% | ||
| Q1 25 | 38.8% | -45.0% | ||
| Q4 24 | 38.0% | -52.8% | ||
| Q3 24 | 38.7% | -82.1% | ||
| Q2 24 | 39.9% | -387.0% | ||
| Q1 24 | 39.0% | — |
净利率MGYRBRK
| Q4 25 | 21.6% | -18.2% | ||
| Q3 25 | 23.2% | -31.0% | ||
| Q2 25 | 24.5% | -36.7% | ||
| Q1 25 | 29.4% | -44.5% | ||
| Q4 24 | 26.2% | -55.4% | ||
| Q3 24 | 30.0% | -86.3% | ||
| Q2 24 | 28.4% | -390.8% | ||
| Q1 24 | 26.6% | — |
每股收益（稀释后）MGYRBRK
| Q4 25 | — | $-0.32 | ||
| Q3 25 | — | $-0.49 | ||
| Q2 25 | — | $-0.53 | ||
| Q1 25 | — | $5.69 | ||
| Q4 24 | — | $-0.71 | ||
| Q3 24 | — | $-0.98 | ||
| Q2 24 | — | $-11.48 | ||
| Q1 24 | — | — |
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 | $266.8M | $307.1M |
| 总债务越低越好 | $393.3M | — |
| 股东权益账面价值 | $2.0B | $-524.4M |
| 总资产 | $2.9B | $2.5B |
| 负债/权益比越低杠杆越低 | 0.20× | — |
8季度趋势，按日历期对齐
现金及短期投资MGYRBRK
| Q4 25 | $266.8M | $307.1M | ||
| Q3 25 | $280.5M | $322.7M | ||
| Q2 25 | $251.8M | $284.0M | ||
| Q1 25 | $247.6M | $186.3M | ||
| Q4 24 | $260.0M | $103.9M | ||
| Q3 24 | $276.1M | $142.3M | ||
| Q2 24 | $275.7M | $502.6M | ||
| Q1 24 | $399.3M | — |
总债务MGYRBRK
| Q4 25 | $393.3M | — | ||
| Q3 25 | $393.1M | — | ||
| Q2 25 | $392.9M | — | ||
| Q1 25 | $392.7M | — | ||
| Q4 24 | $392.5M | — | ||
| Q3 24 | $394.8M | — | ||
| Q2 24 | $394.1M | — | ||
| Q1 24 | $393.5M | — |
股东权益MGYRBRK
| Q4 25 | $2.0B | $-524.4M | ||
| Q3 25 | $2.0B | $-564.3M | ||
| Q2 25 | $2.0B | $-556.5M | ||
| Q1 25 | $2.0B | $-553.7M | ||
| Q4 24 | $2.0B | $-521.1M | ||
| Q3 24 | $2.0B | $-499.3M | ||
| Q2 24 | $1.9B | $-514.6M | ||
| Q1 24 | $1.9B | — |
总资产MGYRBRK
| Q4 25 | $2.9B | $2.5B | ||
| Q3 25 | $2.9B | $2.4B | ||
| Q2 25 | $2.9B | $1.5B | ||
| Q1 25 | $2.9B | $1.4B | ||
| Q4 24 | $2.8B | $1.3B | ||
| Q3 24 | $2.8B | $1.2B | ||
| Q2 24 | $2.8B | $1.2B | ||
| Q1 24 | $2.8B | — |
负债/权益比MGYRBRK
| Q4 25 | 0.20× | — | ||
| Q3 25 | 0.20× | — | ||
| Q2 25 | 0.20× | — | ||
| Q1 25 | 0.20× | — | ||
| Q4 24 | 0.20× | — | ||
| Q3 24 | 0.20× | — | ||
| Q2 24 | 0.21× | — | ||
| Q1 24 | 0.21× | — |
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 | $208.4M | $85.5M |
| 自由现金流经营现金流 - 资本支出 | — | $80.7M |
| 自由现金流率自由现金流/营收 | — | 23.1% |
| 资本支出强度资本支出/营收 | — | 1.4% |
| 现金转化率经营现金流/净利润 | 3.03× | — |
| 过去12个月自由现金流最近4个季度 | — | $256.8M |
8季度趋势，按日历期对齐
经营现金流MGYRBRK
| Q4 25 | $208.4M | $85.5M | ||
| Q3 25 | $247.1M | $64.7M | ||
| Q2 25 | $198.7M | $39.7M | ||
| Q1 25 | $224.5M | $83.6M | ||
| Q4 24 | $222.6M | $23.1M | ||
| Q3 24 | $217.9M | $-27.1M | ||
| Q2 24 | $269.4M | $-31.4M | ||
| Q1 24 | $210.9M | — |
自由现金流MGYRBRK
| Q4 25 | — | $80.7M | ||
| Q3 25 | — | $61.2M | ||
| Q2 25 | — | $36.8M | ||
| Q1 25 | — | $78.0M | ||
| Q4 24 | — | $18.0M | ||
| Q3 24 | — | $-29.7M | ||
| Q2 24 | — | $-35.0M | ||
| Q1 24 | — | — |
自由现金流率MGYRBRK
| Q4 25 | — | 23.1% | ||
| Q3 25 | — | 19.8% | ||
| Q2 25 | — | 13.2% | ||
| Q1 25 | — | 30.2% | ||
| Q4 24 | — | 7.6% | ||
| Q3 24 | — | -14.5% | ||
| Q2 24 | — | -18.7% | ||
| Q1 24 | — | — |
资本支出强度MGYRBRK
| Q4 25 | — | 1.4% | ||
| Q3 25 | — | 1.1% | ||
| Q2 25 | — | 1.0% | ||
| Q1 25 | — | 2.2% | ||
| Q4 24 | — | 2.1% | ||
| Q3 24 | — | 1.3% | ||
| Q2 24 | — | 1.9% | ||
| Q1 24 | — | — |
现金转化率MGYRBRK
| Q4 25 | 3.03× | — | ||
| Q3 25 | 3.27× | — | ||
| Q2 25 | 2.54× | — | ||
| Q1 25 | 2.18× | — | ||
| Q4 24 | 2.60× | — | ||
| Q3 24 | 2.18× | — | ||
| Q2 24 | 2.82× | — | ||
| Q1 24 | 2.48× | — |
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
MGY
| Oil And Condensate | $215.6M | 68% |
| Natural Gas Reserves | $52.9M | 17% |
| Natural Gas Liquids Reserves | $49.1M | 15% |
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
