vs
麦格劳希尔（MH）与Rubrik, Inc.（RBRK）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Rubrik, Inc.的1.2倍（$434.2M vs $350.2M），麦格劳希尔净利率更高（-4.7% vs -18.2%，领先13.6%），Rubrik, Inc.同比增速更快（48.3% vs -35.1%），麦格劳希尔自由现金流更多（$285.4M vs $80.7M）
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。
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。
MH vs RBRK — 直观对比
营收规模更大
MH
是对方的1.2倍
$350.2M
营收增速更快
RBRK
高出83.4%
-35.1%
净利率更高
MH
高出13.6%
-18.2%
自由现金流更多
MH
多$204.7M
$80.7M
损益表 — Q3 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $434.2M | $350.2M |
| 净利润 | $-20.2M | $-63.8M |
| 毛利率 | 85.3% | 80.5% |
| 营业利润率 | 7.0% | -21.6% |
| 净利率 | -4.7% | -18.2% |
| 营收同比 | -35.1% | 48.3% |
| 净利润同比 | -119.2% | 51.2% |
| 每股收益（稀释后） | $-0.11 | $-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MHRBRK
| Q4 25 | $434.2M | $350.2M | ||
| Q3 25 | $669.2M | $309.9M | ||
| Q2 25 | $535.7M | $278.5M | ||
| Q1 25 | — | $258.1M | ||
| Q4 24 | — | $236.2M | ||
| Q3 24 | — | $205.0M | ||
| Q2 24 | — | $187.3M |
净利润MHRBRK
| Q4 25 | $-20.2M | $-63.8M | ||
| Q3 25 | $105.3M | $-95.9M | ||
| Q2 25 | $502.0K | $-102.1M | ||
| Q1 25 | — | $-114.9M | ||
| Q4 24 | — | $-130.9M | ||
| Q3 24 | — | $-176.9M | ||
| Q2 24 | — | $-732.1M |
毛利率MHRBRK
| Q4 25 | 85.3% | 80.5% | ||
| Q3 25 | 79.2% | 79.5% | ||
| Q2 25 | 77.0% | 78.3% | ||
| Q1 25 | — | 77.4% | ||
| Q4 24 | — | 76.2% | ||
| Q3 24 | — | 73.1% | ||
| Q2 24 | — | 48.8% |
营业利润率MHRBRK
| Q4 25 | 7.0% | -21.6% | ||
| Q3 25 | 23.4% | -30.5% | ||
| Q2 25 | 18.0% | -33.4% | ||
| Q1 25 | — | -45.0% | ||
| Q4 24 | — | -52.8% | ||
| Q3 24 | — | -82.1% | ||
| Q2 24 | — | -387.0% |
净利率MHRBRK
| Q4 25 | -4.7% | -18.2% | ||
| Q3 25 | 15.7% | -31.0% | ||
| Q2 25 | 0.1% | -36.7% | ||
| Q1 25 | — | -44.5% | ||
| Q4 24 | — | -55.4% | ||
| Q3 24 | — | -86.3% | ||
| Q2 24 | — | -390.8% |
每股收益（稀释后）MHRBRK
| Q4 25 | $-0.11 | $-0.32 | ||
| Q3 25 | $0.57 | $-0.49 | ||
| Q2 25 | $0.00 | $-0.53 | ||
| Q1 25 | — | $5.69 | ||
| Q4 24 | — | $-0.71 | ||
| Q3 24 | — | $-0.98 | ||
| Q2 24 | — | $-11.48 |
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 | $307.1M |
| 总债务越低越好 | $2.6B | — |
| 股东权益账面价值 | $775.3M | $-524.4M |
| 总资产 | $5.6B | $2.5B |
| 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MHRBRK
| Q4 25 | $514.4M | $307.1M | ||
| Q3 25 | $463.2M | $322.7M | ||
| Q2 25 | $247.3M | $284.0M | ||
| Q1 25 | — | $186.3M | ||
| Q4 24 | — | $103.9M | ||
| Q3 24 | — | $142.3M | ||
| Q2 24 | — | $502.6M |
总债务MHRBRK
| Q4 25 | $2.6B | — | ||
| Q3 25 | $2.8B | — | ||
| Q2 25 | $3.2B | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益MHRBRK
| Q4 25 | $775.3M | $-524.4M | ||
| Q3 25 | $794.6M | $-564.3M | ||
| Q2 25 | $283.3M | $-556.5M | ||
| Q1 25 | — | $-553.7M | ||
| Q4 24 | — | $-521.1M | ||
| Q3 24 | — | $-499.3M | ||
| Q2 24 | — | $-514.6M |
总资产MHRBRK
| Q4 25 | $5.6B | $2.5B | ||
| Q3 25 | $6.0B | $2.4B | ||
| Q2 25 | $5.7B | $1.5B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $1.2B |
负债/权益比MHRBRK
| Q4 25 | 3.36× | — | ||
| Q3 25 | 3.52× | — | ||
| Q2 25 | 11.17× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 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 | $309.0M | $85.5M |
| 自由现金流经营现金流 - 资本支出 | $285.4M | $80.7M |
| 自由现金流率自由现金流/营收 | 65.7% | 23.1% |
| 资本支出强度资本支出/营收 | 5.4% | 1.4% |
| 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 | — | $256.8M |
8季度趋势，按日历期对齐
经营现金流MHRBRK
| Q4 25 | $309.0M | $85.5M | ||
| Q3 25 | $265.0M | $64.7M | ||
| Q2 25 | $-96.7M | $39.7M | ||
| Q1 25 | — | $83.6M | ||
| Q4 24 | — | $23.1M | ||
| Q3 24 | — | $-27.1M | ||
| Q2 24 | — | $-31.4M |
自由现金流MHRBRK
| Q4 25 | $285.4M | $80.7M | ||
| Q3 25 | $243.8M | $61.2M | ||
| Q2 25 | $-112.9M | $36.8M | ||
| Q1 25 | — | $78.0M | ||
| Q4 24 | — | $18.0M | ||
| Q3 24 | — | $-29.7M | ||
| Q2 24 | — | $-35.0M |
自由现金流率MHRBRK
| Q4 25 | 65.7% | 23.1% | ||
| Q3 25 | 36.4% | 19.8% | ||
| Q2 25 | -21.1% | 13.2% | ||
| Q1 25 | — | 30.2% | ||
| Q4 24 | — | 7.6% | ||
| Q3 24 | — | -14.5% | ||
| Q2 24 | — | -18.7% |
资本支出强度MHRBRK
| Q4 25 | 5.4% | 1.4% | ||
| Q3 25 | 3.2% | 1.1% | ||
| Q2 25 | 3.0% | 1.0% | ||
| Q1 25 | — | 2.2% | ||
| Q4 24 | — | 2.1% | ||
| Q3 24 | — | 1.3% | ||
| Q2 24 | — | 1.9% |
现金转化率MHRBRK
| Q4 25 | — | — | ||
| Q3 25 | 2.52× | — | ||
| Q2 25 | -192.53× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 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% |
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
