vs
麦格劳希尔（MH）与Orthofix Medical Inc.（OFIX）财务数据对比。点击上方公司名可切换其他公司
麦格劳希尔的季度营收约是Orthofix Medical Inc.的2.0倍（$434.2M vs $219.9M），Orthofix Medical Inc.净利率更高（-1.0% vs -4.7%，领先3.6%），Orthofix Medical Inc.同比增速更快（2.0% vs -35.1%），麦格劳希尔自由现金流更多（$285.4M vs $16.8M）
麦格劳希尔是美国知名教育科技企业，面向K12、高等教育及职业领域的师生提供多元教育内容、软件与服务。核心产品包含教材、数字学习工具及自适应技术，助力优化学习体验、提升学习效果，是与霍顿米夫林哈考特、培生教育齐名的全球三大教育出版商之一。
Orthofix医疗是全球知名骨科医疗器械企业，专注于研发、生产及销售脊柱植入物、骨科创伤产品、骨生长刺激治疗设备及再生医疗产品，服务全球多地的骨科医师与医疗机构，致力于提升肌肉骨骼疾病患者的诊疗效果。
MH vs OFIX — 直观对比
营收规模更大
MH
是对方的2.0倍
$219.9M
营收增速更快
OFIX
高出37.1%
-35.1%
净利率更高
OFIX
高出3.6%
-4.7%
自由现金流更多
MH
多$268.6M
$16.8M
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $434.2M | $219.9M |
| 净利润 | $-20.2M | $-2.2M |
| 毛利率 | 85.3% | 71.1% |
| 营业利润率 | 7.0% | 0.2% |
| 净利率 | -4.7% | -1.0% |
| 营收同比 | -35.1% | 2.0% |
| 净利润同比 | -119.2% | 92.4% |
| 每股收益（稀释后） | $-0.11 | $-0.05 |
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MHOFIX
| Q4 25 | $434.2M | $219.9M | ||
| Q3 25 | $669.2M | $205.6M | ||
| Q2 25 | $535.7M | $203.1M | ||
| Q1 25 | — | $193.6M | ||
| Q4 24 | — | $215.7M | ||
| Q3 24 | — | $196.6M | ||
| Q2 24 | — | $198.6M | ||
| Q1 24 | — | $188.6M |
净利润MHOFIX
| Q4 25 | $-20.2M | $-2.2M | ||
| Q3 25 | $105.3M | $-22.8M | ||
| Q2 25 | $502.0K | $-14.1M | ||
| Q1 25 | — | $-53.1M | ||
| Q4 24 | — | $-29.1M | ||
| Q3 24 | — | $-27.4M | ||
| Q2 24 | — | $-33.4M | ||
| Q1 24 | — | $-36.0M |
毛利率MHOFIX
| Q4 25 | 85.3% | 71.1% | ||
| Q3 25 | 79.2% | 72.2% | ||
| Q2 25 | 77.0% | 68.7% | ||
| Q1 25 | — | 62.8% | ||
| Q4 24 | — | 69.0% | ||
| Q3 24 | — | 68.7% | ||
| Q2 24 | — | 67.8% | ||
| Q1 24 | — | 67.5% |
营业利润率MHOFIX
| Q4 25 | 7.0% | 0.2% | ||
| Q3 25 | 23.4% | -8.3% | ||
| Q2 25 | 18.0% | -7.9% | ||
| Q1 25 | — | -25.2% | ||
| Q4 24 | — | -5.3% | ||
| Q3 24 | — | -9.6% | ||
| Q2 24 | — | -12.5% | ||
| Q1 24 | — | -15.6% |
净利率MHOFIX
| Q4 25 | -4.7% | -1.0% | ||
| Q3 25 | 15.7% | -11.1% | ||
| Q2 25 | 0.1% | -6.9% | ||
| Q1 25 | — | -27.4% | ||
| Q4 24 | — | -13.5% | ||
| Q3 24 | — | -13.9% | ||
| Q2 24 | — | -16.8% | ||
| Q1 24 | — | -19.1% |
每股收益（稀释后）MHOFIX
| Q4 25 | $-0.11 | $-0.05 | ||
| Q3 25 | $0.57 | $-0.57 | ||
| Q2 25 | $0.00 | $-0.36 | ||
| Q1 25 | — | $-1.35 | ||
| Q4 24 | — | $-0.76 | ||
| Q3 24 | — | $-0.71 | ||
| Q2 24 | — | $-0.88 | ||
| Q1 24 | — | $-0.95 |
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 | $514.4M | $82.0M |
| 总债务越低越好 | $2.6B | — |
| 股东权益账面价值 | $775.3M | $450.0M |
| 总资产 | $5.6B | $850.6M |
| 负债/权益比越低杠杆越低 | 3.36× | — |
8季度趋势，按日历期对齐
现金及短期投资MHOFIX
| Q4 25 | $514.4M | $82.0M | ||
| Q3 25 | $463.2M | $62.9M | ||
| Q2 25 | $247.3M | $65.6M | ||
| Q1 25 | — | $58.0M | ||
| Q4 24 | — | $83.2M | ||
| Q3 24 | — | $30.1M | ||
| Q2 24 | — | $26.4M | ||
| Q1 24 | — | $27.0M |
总债务MHOFIX
| Q4 25 | $2.6B | — | ||
| Q3 25 | $2.8B | $157.2M | ||
| Q2 25 | $3.2B | $157.0M | ||
| Q1 25 | — | $156.9M | ||
| Q4 24 | — | $157.0M | ||
| Q3 24 | — | $118.5M | ||
| Q2 24 | — | $118.0M | ||
| Q1 24 | — | $118.2M |
股东权益MHOFIX
| Q4 25 | $775.3M | $450.0M | ||
| Q3 25 | $794.6M | $442.5M | ||
| Q2 25 | $283.3M | $458.3M | ||
| Q1 25 | — | $458.3M | ||
| Q4 24 | — | $503.1M | ||
| Q3 24 | — | $525.9M | ||
| Q2 24 | — | $546.0M | ||
| Q1 24 | — | $570.3M |
总资产MHOFIX
| Q4 25 | $5.6B | $850.6M | ||
| Q3 25 | $6.0B | $832.6M | ||
| Q2 25 | $5.7B | $837.2M | ||
| Q1 25 | — | $823.1M | ||
| Q4 24 | — | $893.3M | ||
| Q3 24 | — | $867.9M | ||
| Q2 24 | — | $882.0M | ||
| Q1 24 | — | $906.0M |
负债/权益比MHOFIX
| Q4 25 | 3.36× | — | ||
| Q3 25 | 3.52× | 0.36× | ||
| Q2 25 | 11.17× | 0.34× | ||
| Q1 25 | — | 0.34× | ||
| Q4 24 | — | 0.31× | ||
| Q3 24 | — | 0.23× | ||
| Q2 24 | — | 0.22× | ||
| 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 | $309.0M | $27.7M |
| 自由现金流经营现金流 - 资本支出 | $285.4M | $16.8M |
| 自由现金流率自由现金流/营收 | 65.7% | 7.6% |
| 资本支出强度资本支出/营收 | 5.4% | 4.9% |
| 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 | — | $-1.3M |
8季度趋势，按日历期对齐
经营现金流MHOFIX
| Q4 25 | $309.0M | $27.7M | ||
| Q3 25 | $265.0M | $12.4M | ||
| Q2 25 | $-96.7M | $11.6M | ||
| Q1 25 | — | $-18.4M | ||
| Q4 24 | — | $23.7M | ||
| Q3 24 | — | $11.7M | ||
| Q2 24 | — | $9.0M | ||
| Q1 24 | — | $-18.6M |
自由现金流MHOFIX
| Q4 25 | $285.4M | $16.8M | ||
| Q3 25 | $243.8M | $2.5M | ||
| Q2 25 | $-112.9M | $4.5M | ||
| Q1 25 | — | $-25.1M | ||
| Q4 24 | — | $15.2M | ||
| Q3 24 | — | $6.3M | ||
| Q2 24 | — | $-360.0K | ||
| Q1 24 | — | $-29.1M |
自由现金流率MHOFIX
| Q4 25 | 65.7% | 7.6% | ||
| Q3 25 | 36.4% | 1.2% | ||
| Q2 25 | -21.1% | 2.2% | ||
| Q1 25 | — | -13.0% | ||
| Q4 24 | — | 7.0% | ||
| Q3 24 | — | 3.2% | ||
| Q2 24 | — | -0.2% | ||
| Q1 24 | — | -15.4% |
资本支出强度MHOFIX
| Q4 25 | 5.4% | 4.9% | ||
| Q3 25 | 3.2% | 4.8% | ||
| Q2 25 | 3.0% | 3.5% | ||
| Q1 25 | — | 3.5% | ||
| Q4 24 | — | 4.0% | ||
| Q3 24 | — | 2.7% | ||
| Q2 24 | — | 4.7% | ||
| Q1 24 | — | 5.6% |
现金转化率MHOFIX
| Q4 25 | — | — | ||
| Q3 25 | 2.52× | — | ||
| Q2 25 | -192.53× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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
MH
| Higher Education | $225.4M | 52% |
| Digital | $103.5M | 24% |
| Other | $44.4M | 10% |
| Global Professional | $36.2M | 8% |
| $24.7M | 6% |
OFIX
| Spinal Implants Biologics And Enabling Technologies | $113.6M | 52% |
| Bone Growth Therapies | $68.3M | 31% |
| Other | $22.7M | 10% |
| IT | $5.9M | 3% |
| GB | $3.5M | 2% |
| FR | $3.5M | 2% |
| DE | $2.3M | 1% |
