vs
Madison Square Garden Sports Corp.（MSGS）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Madison Square Garden Sports Corp.的1.5倍（$586.5M vs $403.4M），Madison Square Garden Sports Corp.净利率更高（2.0% vs -21.0%，领先23.1%），罗塞塔石碑同比增速更快（73.0% vs 12.8%），Madison Square Garden Sports Corp.自由现金流更多（$31.6M vs $26.7M），过去两年罗塞塔石碑的营收复合增速更高（28.2% vs -3.1%）
麦迪逊广场花园体育公司是总部位于美国纽约市的专业体育控股企业，深耕职业体育俱乐部运营、体育IP开发管理等核心业务，在北美体育产业领域拥有深厚的行业积累与较高的市场知名度。
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。
MSGS vs STEP — 直观对比
营收规模更大
STEP
是对方的1.5倍
$403.4M
营收增速更快
STEP
高出60.2%
12.8%
净利率更高
MSGS
高出23.1%
-21.0%
自由现金流更多
MSGS
多$4.9M
$26.7M
两年增速更快
STEP
近两年复合增速
-3.1%
损益表 — Q2 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $403.4M | $586.5M |
| 净利润 | $8.2M | $-123.5M |
| 毛利率 | — | — |
| 营业利润率 | 5.5% | -33.2% |
| 净利率 | 2.0% | -21.0% |
| 营收同比 | 12.8% | 73.0% |
| 净利润同比 | 641.9% | 35.7% |
| 每股收益（稀释后） | $0.34 | $-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MSGSSTEP
| Q4 25 | $403.4M | $586.5M | ||
| Q3 25 | $39.5M | $454.2M | ||
| Q2 25 | $204.0M | $364.3M | ||
| Q1 25 | $424.2M | $377.7M | ||
| Q4 24 | $357.8M | $339.0M | ||
| Q3 24 | $53.3M | $271.7M | ||
| Q2 24 | $227.3M | $186.4M | ||
| Q1 24 | $430.0M | $356.8M |
净利润MSGSSTEP
| Q4 25 | $8.2M | $-123.5M | ||
| Q3 25 | $-8.8M | $-366.1M | ||
| Q2 25 | $-1.8M | $-38.4M | ||
| Q1 25 | $-14.2M | $-18.5M | ||
| Q4 24 | $1.1M | $-192.0M | ||
| Q3 24 | $-7.5M | $17.6M | ||
| Q2 24 | $25.5M | $13.3M | ||
| Q1 24 | $37.9M | $30.8M |
营业利润率MSGSSTEP
| Q4 25 | 5.5% | -33.2% | ||
| Q3 25 | -69.5% | -148.8% | ||
| Q2 25 | -11.1% | -5.6% | ||
| Q1 25 | 7.6% | 2.6% | ||
| Q4 24 | 3.7% | -101.7% | ||
| Q3 24 | -15.5% | 21.3% | ||
| Q2 24 | 23.0% | 29.4% | ||
| Q1 24 | 18.5% | 26.5% |
净利率MSGSSTEP
| Q4 25 | 2.0% | -21.0% | ||
| Q3 25 | -22.3% | -80.6% | ||
| Q2 25 | -0.9% | -10.5% | ||
| Q1 25 | -3.4% | -4.9% | ||
| Q4 24 | 0.3% | -56.6% | ||
| Q3 24 | -14.1% | 6.5% | ||
| Q2 24 | 11.2% | 7.2% | ||
| Q1 24 | 8.8% | 8.6% |
每股收益（稀释后）MSGSSTEP
| Q4 25 | $0.34 | $-1.55 | ||
| Q3 25 | $-0.37 | $-4.66 | ||
| Q2 25 | $-0.08 | $-0.49 | ||
| Q1 25 | $-0.59 | $-0.37 | ||
| Q4 24 | $0.05 | $-2.61 | ||
| Q3 24 | $-0.31 | $0.26 | ||
| Q2 24 | $1.07 | $0.20 | ||
| Q1 24 | $1.57 | $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 | $81.3M | — |
| 总债务越低越好 | — | $270.2M |
| 股东权益账面价值 | $-282.1M | $-378.8M |
| 总资产 | $1.5B | $5.2B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资MSGSSTEP
| Q4 25 | $81.3M | — | ||
| Q3 25 | $48.6M | — | ||
| Q2 25 | $144.6M | — | ||
| Q1 25 | $96.5M | — | ||
| Q4 24 | $107.8M | — | ||
| Q3 24 | $52.3M | — | ||
| Q2 24 | $89.1M | — | ||
| Q1 24 | $40.0M | — |
总债务MSGSSTEP
| Q4 25 | — | $270.2M | ||
| Q3 25 | — | $269.9M | ||
| Q2 25 | — | $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MSGSSTEP
| Q4 25 | $-282.1M | $-378.8M | ||
| Q3 25 | $-294.2M | $-233.5M | ||
| Q2 25 | $-281.4M | $153.9M | ||
| Q1 25 | $-283.4M | $179.4M | ||
| Q4 24 | $-273.1M | $209.8M | ||
| Q3 24 | $-277.5M | $397.5M | ||
| Q2 24 | $-266.3M | $366.9M | ||
| Q1 24 | $-294.0M | $324.5M |
总资产MSGSSTEP
| Q4 25 | $1.5B | $5.2B | ||
| Q3 25 | $1.5B | $5.3B | ||
| Q2 25 | $1.5B | $4.8B | ||
| Q1 25 | $1.5B | $4.6B | ||
| Q4 24 | $1.4B | $4.3B | ||
| Q3 24 | $1.4B | $4.0B | ||
| Q2 24 | $1.3B | $3.8B | ||
| Q1 24 | $1.4B | $3.8B |
负债/权益比MSGSSTEP
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 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 | $32.4M | $27.2M |
| 自由现金流经营现金流 - 资本支出 | $31.6M | $26.7M |
| 自由现金流率自由现金流/营收 | 7.8% | 4.6% |
| 资本支出强度资本支出/营收 | 0.2% | 0.1% |
| 现金转化率经营现金流/净利润 | 3.94× | — |
| 过去12个月自由现金流最近4个季度 | $-480.0K | $18.6M |
8季度趋势，按日历期对齐
经营现金流MSGSSTEP
| Q4 25 | $32.4M | $27.2M | ||
| Q3 25 | $-85.0M | $16.2M | ||
| Q2 25 | $49.7M | $46.3M | ||
| Q1 25 | $6.3M | $-66.5M | ||
| Q4 24 | $61.8M | $27.6M | ||
| Q3 24 | $-26.2M | $53.7M | ||
| Q2 24 | $108.4M | $50.2M | ||
| Q1 24 | $4.0M | $7.6M |
自由现金流MSGSSTEP
| Q4 25 | $31.6M | $26.7M | ||
| Q3 25 | $-85.3M | $15.9M | ||
| Q2 25 | $49.4M | $45.2M | ||
| Q1 25 | $3.9M | $-69.2M | ||
| Q4 24 | $61.2M | $27.0M | ||
| Q3 24 | $-26.5M | $52.4M | ||
| Q2 24 | $108.0M | $49.6M | ||
| Q1 24 | $3.9M | $6.7M |
自由现金流率MSGSSTEP
| Q4 25 | 7.8% | 4.6% | ||
| Q3 25 | -216.3% | 3.5% | ||
| Q2 25 | 24.2% | 12.4% | ||
| Q1 25 | 0.9% | -18.3% | ||
| Q4 24 | 17.1% | 8.0% | ||
| Q3 24 | -49.7% | 19.3% | ||
| Q2 24 | 47.5% | 26.6% | ||
| Q1 24 | 0.9% | 1.9% |
资本支出强度MSGSSTEP
| Q4 25 | 0.2% | 0.1% | ||
| Q3 25 | 0.9% | 0.1% | ||
| Q2 25 | 0.2% | 0.3% | ||
| Q1 25 | 0.6% | 0.7% | ||
| Q4 24 | 0.1% | 0.2% | ||
| Q3 24 | 0.7% | 0.5% | ||
| Q2 24 | 0.2% | 0.3% | ||
| Q1 24 | 0.0% | 0.3% |
现金转化率MSGSSTEP
| Q4 25 | 3.94× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 55.61× | — | ||
| Q3 24 | — | 3.05× | ||
| Q2 24 | 4.25× | 3.76× | ||
| Q1 24 | 0.11× | 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
MSGS
| Event Related | $167.2M | 41% |
| Media Rights | $122.3M | 30% |
| Sponsorship Signage And Suite Licenses | $98.5M | 24% |
| League Distribution | $15.4M | 4% |
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% |
