vs
麦格劳希尔（MH）与罗塞塔石碑（STEP）财务数据对比。点击上方公司名可切换其他公司
罗塞塔石碑的季度营收约是麦格劳希尔的1.4倍（$586.5M vs $434.2M），麦格劳希尔净利率更高（-4.7% vs -21.0%，领先16.4%），罗塞塔石碑同比增速更快（73.0% vs -35.1%），麦格劳希尔自由现金流更多（$285.4M vs $26.7M）
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。
罗塞塔石碑是美国教育科技软件企业，开发语言学习、读写能力提升及脑训练类软件，旗下语言学习产品知名度极高。2013年公司收购Livemocha、Lexia Learning等品牌拓展教育科技业务矩阵，2021年正式成为IXL Learning的子公司。
MH vs STEP — 直观对比
营收规模更大
STEP
是对方的1.4倍
$434.2M
营收增速更快
STEP
高出108.1%
-35.1%
净利率更高
MH
高出16.4%
-21.0%
自由现金流更多
MH
多$258.7M
$26.7M
损益表 — Q3 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $434.2M | $586.5M |
| 净利润 | $-20.2M | $-123.5M |
| 毛利率 | 85.3% | — |
| 营业利润率 | 7.0% | -33.2% |
| 净利率 | -4.7% | -21.0% |
| 营收同比 | -35.1% | 73.0% |
| 净利润同比 | -119.2% | 35.7% |
| 每股收益（稀释后） | $-0.11 | $-1.55 |
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MHSTEP
| Q4 25 | $434.2M | $586.5M | ||
| Q3 25 | $669.2M | $454.2M | ||
| Q2 25 | $535.7M | $364.3M | ||
| Q1 25 | — | $377.7M | ||
| Q4 24 | — | $339.0M | ||
| Q3 24 | — | $271.7M | ||
| Q2 24 | — | $186.4M | ||
| Q1 24 | — | $356.8M |
净利润MHSTEP
| Q4 25 | $-20.2M | $-123.5M | ||
| Q3 25 | $105.3M | $-366.1M | ||
| Q2 25 | $502.0K | $-38.4M | ||
| Q1 25 | — | $-18.5M | ||
| Q4 24 | — | $-192.0M | ||
| Q3 24 | — | $17.6M | ||
| Q2 24 | — | $13.3M | ||
| Q1 24 | — | $30.8M |
毛利率MHSTEP
| Q4 25 | 85.3% | — | ||
| Q3 25 | 79.2% | — | ||
| Q2 25 | 77.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率MHSTEP
| Q4 25 | 7.0% | -33.2% | ||
| Q3 25 | 23.4% | -148.8% | ||
| Q2 25 | 18.0% | -5.6% | ||
| Q1 25 | — | 2.6% | ||
| Q4 24 | — | -101.7% | ||
| Q3 24 | — | 21.3% | ||
| Q2 24 | — | 29.4% | ||
| Q1 24 | — | 26.5% |
净利率MHSTEP
| Q4 25 | -4.7% | -21.0% | ||
| Q3 25 | 15.7% | -80.6% | ||
| Q2 25 | 0.1% | -10.5% | ||
| Q1 25 | — | -4.9% | ||
| Q4 24 | — | -56.6% | ||
| Q3 24 | — | 6.5% | ||
| Q2 24 | — | 7.2% | ||
| Q1 24 | — | 8.6% |
每股收益（稀释后）MHSTEP
| Q4 25 | $-0.11 | $-1.55 | ||
| Q3 25 | $0.57 | $-4.66 | ||
| Q2 25 | $0.00 | $-0.49 | ||
| Q1 25 | — | $-0.37 | ||
| Q4 24 | — | $-2.61 | ||
| Q3 24 | — | $0.26 | ||
| Q2 24 | — | $0.20 | ||
| Q1 24 | — | $0.47 |
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 | $270.2M |
| 股东权益账面价值 | $775.3M | $-378.8M |
| 总资产 | $5.6B | $5.2B |
| 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MHSTEP
| Q4 25 | $514.4M | — | ||
| Q3 25 | $463.2M | — | ||
| Q2 25 | $247.3M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
总债务MHSTEP
| Q4 25 | $2.6B | $270.2M | ||
| Q3 25 | $2.8B | $269.9M | ||
| Q2 25 | $3.2B | $269.6M | ||
| Q1 25 | — | $269.3M | ||
| Q4 24 | — | $168.9M | ||
| Q3 24 | — | $172.3M | ||
| Q2 24 | — | $172.1M | ||
| Q1 24 | — | $148.8M |
股东权益MHSTEP
| Q4 25 | $775.3M | $-378.8M | ||
| Q3 25 | $794.6M | $-233.5M | ||
| Q2 25 | $283.3M | $153.9M | ||
| Q1 25 | — | $179.4M | ||
| Q4 24 | — | $209.8M | ||
| Q3 24 | — | $397.5M | ||
| Q2 24 | — | $366.9M | ||
| Q1 24 | — | $324.5M |
总资产MHSTEP
| Q4 25 | $5.6B | $5.2B | ||
| Q3 25 | $6.0B | $5.3B | ||
| Q2 25 | $5.7B | $4.8B | ||
| Q1 25 | — | $4.6B | ||
| Q4 24 | — | $4.3B | ||
| Q3 24 | — | $4.0B | ||
| Q2 24 | — | $3.8B | ||
| Q1 24 | — | $3.8B |
负债/权益比MHSTEP
| Q4 25 | 3.36× | — | ||
| Q3 25 | 3.52× | — | ||
| Q2 25 | 11.17× | 1.75× | ||
| Q1 25 | — | 1.50× | ||
| Q4 24 | — | 0.81× | ||
| Q3 24 | — | 0.43× | ||
| Q2 24 | — | 0.47× | ||
| Q1 24 | — | 0.46× |
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 | $27.2M |
| 自由现金流经营现金流 - 资本支出 | $285.4M | $26.7M |
| 自由现金流率自由现金流/营收 | 65.7% | 4.6% |
| 资本支出强度资本支出/营收 | 5.4% | 0.1% |
| 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 | — | $18.6M |
8季度趋势，按日历期对齐
经营现金流MHSTEP
| Q4 25 | $309.0M | $27.2M | ||
| Q3 25 | $265.0M | $16.2M | ||
| Q2 25 | $-96.7M | $46.3M | ||
| Q1 25 | — | $-66.5M | ||
| Q4 24 | — | $27.6M | ||
| Q3 24 | — | $53.7M | ||
| Q2 24 | — | $50.2M | ||
| Q1 24 | — | $7.6M |
自由现金流MHSTEP
| Q4 25 | $285.4M | $26.7M | ||
| Q3 25 | $243.8M | $15.9M | ||
| Q2 25 | $-112.9M | $45.2M | ||
| Q1 25 | — | $-69.2M | ||
| Q4 24 | — | $27.0M | ||
| Q3 24 | — | $52.4M | ||
| Q2 24 | — | $49.6M | ||
| Q1 24 | — | $6.7M |
自由现金流率MHSTEP
| Q4 25 | 65.7% | 4.6% | ||
| Q3 25 | 36.4% | 3.5% | ||
| Q2 25 | -21.1% | 12.4% | ||
| Q1 25 | — | -18.3% | ||
| Q4 24 | — | 8.0% | ||
| Q3 24 | — | 19.3% | ||
| Q2 24 | — | 26.6% | ||
| Q1 24 | — | 1.9% |
资本支出强度MHSTEP
| Q4 25 | 5.4% | 0.1% | ||
| Q3 25 | 3.2% | 0.1% | ||
| Q2 25 | 3.0% | 0.3% | ||
| Q1 25 | — | 0.7% | ||
| Q4 24 | — | 0.2% | ||
| Q3 24 | — | 0.5% | ||
| Q2 24 | — | 0.3% | ||
| Q1 24 | — | 0.3% |
现金转化率MHSTEP
| Q4 25 | — | — | ||
| Q3 25 | 2.52× | — | ||
| Q2 25 | -192.53× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 3.05× | ||
| Q2 24 | — | 3.76× | ||
| Q1 24 | — | 0.25× |
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% |
STEP
| Other | $210.1M | 36% |
| Management And Advisory Fees Net Focused Commingled Funds | $143.3M | 24% |
| Carried Interest Allocation Focused Commingled Funds | $85.1M | 15% |
| Carried Interest Allocation Separately Managed Accounts | $63.6M | 11% |
| Carried Interest Allocation Realized | $46.7M | 8% |
| Management And Advisory Fees Net Advisory And Other Services | $18.3M | 3% |
| Legacy Carried Interest Allocation Focused Commingled Funds | $10.3M | 2% |
| Income Based Incentive Fees | $6.0M | 1% |
| Management And Advisory Fees Net Fund Reimbursement Revenues | $3.1M | 1% |
