vs
麦格劳希尔（MH）与Rithm Capital Corp.（RITM）财务数据对比。点击上方公司名可切换其他公司
Rithm Capital Corp.的季度营收约是麦格劳希尔的1.9倍（$828.2M vs $434.2M），Rithm Capital Corp.净利率更高（13.2% vs -4.7%，领先17.9%），Rithm Capital Corp.同比增速更快（508.5% vs -35.1%）
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。
Rithm Capital Corp.是总部位于美国纽约的投资管理机构，核心业务聚焦房地产投资与另类资产投资，依托专业的投研团队和成熟的市场运营经验，为合作伙伴及投资者提供优质的资产配置解决方案与长期收益回报。
MH vs RITM — 直观对比
营收规模更大
RITM
是对方的1.9倍
$434.2M
营收增速更快
RITM
高出543.6%
-35.1%
净利率更高
RITM
高出17.9%
-4.7%
损益表 — Q3 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $434.2M | $828.2M |
| 净利润 | $-20.2M | $109.5M |
| 毛利率 | 85.3% | — |
| 营业利润率 | 7.0% | 29.9% |
| 净利率 | -4.7% | 13.2% |
| 营收同比 | -35.1% | 508.5% |
| 净利润同比 | -119.2% | 27.7% |
| 每股收益（稀释后） | $-0.11 | $0.12 |
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MHRITM
| Q1 26 | — | $828.2M | ||
| Q4 25 | $434.2M | $1.5B | ||
| Q3 25 | $669.2M | $1.1B | ||
| Q2 25 | $535.7M | $1.2B | ||
| Q1 25 | — | $768.4M | ||
| Q4 24 | — | $2.1B | ||
| Q3 24 | — | $619.5M | ||
| Q2 24 | — | $1.2B |
净利润MHRITM
| Q1 26 | — | $109.5M | ||
| Q4 25 | $-20.2M | $85.0M | ||
| Q3 25 | $105.3M | $221.5M | ||
| Q2 25 | $502.0K | $311.7M | ||
| Q1 25 | — | $78.8M | ||
| Q4 24 | — | $290.2M | ||
| Q3 24 | — | $121.7M | ||
| Q2 24 | — | $235.6M |
毛利率MHRITM
| Q1 26 | — | — | ||
| Q4 25 | 85.3% | — | ||
| Q3 25 | 79.2% | — | ||
| Q2 25 | 77.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
营业利润率MHRITM
| Q1 26 | — | 29.9% | ||
| Q4 25 | 7.0% | 13.8% | ||
| Q3 25 | 23.4% | 21.4% | ||
| Q2 25 | 18.0% | 25.2% | ||
| Q1 25 | — | 7.4% | ||
| Q4 24 | — | 23.8% | ||
| Q3 24 | — | 7.3% | ||
| Q2 24 | — | 23.6% |
净利率MHRITM
| Q1 26 | — | 13.2% | ||
| Q4 25 | -4.7% | 5.7% | ||
| Q3 25 | 15.7% | 20.0% | ||
| Q2 25 | 0.1% | 25.6% | ||
| Q1 25 | — | 10.3% | ||
| Q4 24 | — | 14.0% | ||
| Q3 24 | — | 19.7% | ||
| Q2 24 | — | 19.2% |
每股收益（稀释后）MHRITM
| Q1 26 | — | $0.12 | ||
| Q4 25 | $-0.11 | $0.09 | ||
| Q3 25 | $0.57 | $0.35 | ||
| Q2 25 | $0.00 | $0.53 | ||
| Q1 25 | — | $0.07 | ||
| Q4 24 | — | $0.50 | ||
| Q3 24 | — | $0.20 | ||
| Q2 24 | — | $0.43 |
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 | — |
| 总债务越低越好 | $2.6B | — |
| 股东权益账面价值 | $775.3M | $9.1B |
| 总资产 | $5.6B | $53.4B |
| 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MHRITM
| Q1 26 | — | — | ||
| Q4 25 | $514.4M | $1.8B | ||
| Q3 25 | $463.2M | $1.6B | ||
| Q2 25 | $247.3M | $1.6B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | $1.6B | ||
| Q2 24 | — | $1.2B |
总债务MHRITM
| Q1 26 | — | — | ||
| Q4 25 | $2.6B | $35.4B | ||
| Q3 25 | $2.8B | $32.2B | ||
| Q2 25 | $3.2B | $31.2B | ||
| Q1 25 | — | $32.2B | ||
| Q4 24 | — | $32.6B | ||
| Q3 24 | — | $29.6B | ||
| Q2 24 | — | $30.1B |
股东权益MHRITM
| Q1 26 | — | $9.1B | ||
| Q4 25 | $775.3M | $8.4B | ||
| Q3 25 | $794.6M | $8.5B | ||
| Q2 25 | $283.3M | $7.9B | ||
| Q1 25 | — | $7.8B | ||
| Q4 24 | — | $7.8B | ||
| Q3 24 | — | $7.7B | ||
| Q2 24 | — | $7.3B |
总资产MHRITM
| Q1 26 | — | $53.4B | ||
| Q4 25 | $5.6B | $53.1B | ||
| Q3 25 | $6.0B | $47.2B | ||
| Q2 25 | $5.7B | $44.3B | ||
| Q1 25 | — | $45.3B | ||
| Q4 24 | — | $46.0B | ||
| Q3 24 | — | $42.3B | ||
| Q2 24 | — | $42.0B |
负债/权益比MHRITM
| Q1 26 | — | — | ||
| Q4 25 | 3.36× | 4.20× | ||
| Q3 25 | 3.52× | 3.79× | ||
| Q2 25 | 11.17× | 3.92× | ||
| Q1 25 | — | 4.14× | ||
| Q4 24 | — | 4.18× | ||
| Q3 24 | — | 3.87× | ||
| Q2 24 | — | 4.10× |
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 | — |
| 自由现金流经营现金流 - 资本支出 | $285.4M | — |
| 自由现金流率自由现金流/营收 | 65.7% | — |
| 资本支出强度资本支出/营收 | 5.4% | — |
| 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 | — | — |
8季度趋势，按日历期对齐
经营现金流MHRITM
| Q1 26 | — | — | ||
| Q4 25 | $309.0M | $-114.6M | ||
| Q3 25 | $265.0M | $-2.0B | ||
| Q2 25 | $-96.7M | $-557.1M | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $-1.8B | ||
| Q3 24 | — | $768.1M | ||
| Q2 24 | — | $-55.7M |
自由现金流MHRITM
| Q1 26 | — | — | ||
| Q4 25 | $285.4M | — | ||
| Q3 25 | $243.8M | — | ||
| Q2 25 | $-112.9M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
自由现金流率MHRITM
| Q1 26 | — | — | ||
| Q4 25 | 65.7% | — | ||
| Q3 25 | 36.4% | — | ||
| Q2 25 | -21.1% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
资本支出强度MHRITM
| Q1 26 | — | — | ||
| Q4 25 | 5.4% | — | ||
| Q3 25 | 3.2% | — | ||
| Q2 25 | 3.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
现金转化率MHRITM
| Q1 26 | — | — | ||
| Q4 25 | — | -1.35× | ||
| Q3 25 | 2.52× | -9.22× | ||
| Q2 25 | -192.53× | -1.79× | ||
| Q1 25 | — | 18.03× | ||
| Q4 24 | — | -6.04× | ||
| Q3 24 | — | 6.31× | ||
| Q2 24 | — | -0.24× |
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% |
RITM
| Servicing revenue, net | $375.1M | 45% |
| Other | $234.9M | 28% |
| Gain on originated residential mortgage loans, held-for-sale, net | $195.0M | 24% |
| Other revenue | $23.3M | 3% |
