vs
Nerdy Inc.（NRDY）与PUMA BIOTECHNOLOGY, INC.（PBYI）财务数据对比。点击上方公司名可切换其他公司
PUMA BIOTECHNOLOGY, INC.的季度营收约是Nerdy Inc.的1.5倍（$75.5M vs $49.1M），PUMA BIOTECHNOLOGY, INC.同比增速更快（27.7% vs 2.3%），PUMA BIOTECHNOLOGY, INC.自由现金流更多（$14.4M vs $-4.3M），过去两年PUMA BIOTECHNOLOGY, INC.的营收复合增速更高（31.3% vs -4.4%）
Nerdy Inc.是总部位于美国的知名教育科技企业，旗下运营Varsity Tutors等在线学习平台，提供一对一实时辅导、点播课程、备考资源及技能培训内容，服务K12学生、高校学习者及职场人士，覆盖多类学业与职业能力提升需求。
彪马生物技术是一家公开上市的生物制药企业，总部位于美国加利福尼亚州洛杉矶，专注于创新药物研发相关业务，在生物制药领域开展研发与商业化运营。
NRDY vs PBYI — 直观对比
营收规模更大
PBYI
是对方的1.5倍
$49.1M
营收增速更快
PBYI
高出25.4%
2.3%
自由现金流更多
PBYI
多$18.6M
$-4.3M
两年增速更快
PBYI
近两年复合增速
-4.4%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $49.1M | $75.5M |
| 净利润 | $-9.2M | — |
| 毛利率 | 51.0% | 69.3% |
| 营业利润率 | -28.3% | 22.7% |
| 净利率 | -18.8% | — |
| 营收同比 | 2.3% | 27.7% |
| 净利润同比 | 8.9% | — |
| 每股收益（稀释后） | $-0.07 | $0.26 |
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NRDYPBYI
| Q4 25 | $49.1M | $75.5M | ||
| Q3 25 | $37.0M | $54.5M | ||
| Q2 25 | $45.3M | $52.4M | ||
| Q1 25 | $47.6M | $46.0M | ||
| Q4 24 | $48.0M | $59.1M | ||
| Q3 24 | $37.5M | $80.5M | ||
| Q2 24 | $51.0M | $47.1M | ||
| Q1 24 | $53.7M | $43.8M |
净利润NRDYPBYI
| Q4 25 | $-9.2M | — | ||
| Q3 25 | $-12.3M | $8.8M | ||
| Q2 25 | $-7.9M | $5.9M | ||
| Q1 25 | $-10.5M | $3.0M | ||
| Q4 24 | $-10.1M | — | ||
| Q3 24 | $-15.9M | $20.3M | ||
| Q2 24 | $-9.1M | $-4.5M | ||
| Q1 24 | $-7.4M | $-4.8M |
毛利率NRDYPBYI
| Q4 25 | 51.0% | 69.3% | ||
| Q3 25 | 62.9% | 77.7% | ||
| Q2 25 | 61.5% | 76.5% | ||
| Q1 25 | 58.0% | 77.1% | ||
| Q4 24 | 66.6% | 76.4% | ||
| Q3 24 | 70.5% | 63.9% | ||
| Q2 24 | 65.7% | 77.4% | ||
| Q1 24 | 68.0% | 75.5% |
营业利润率NRDYPBYI
| Q4 25 | -28.3% | 22.7% | ||
| Q3 25 | -51.5% | 17.6% | ||
| Q2 25 | -27.1% | 12.7% | ||
| Q1 25 | -34.8% | 8.7% | ||
| Q4 24 | -34.0% | 22.6% | ||
| Q3 24 | -68.5% | 27.4% | ||
| Q2 24 | -29.9% | -4.6% | ||
| Q1 24 | -23.9% | -5.3% |
净利率NRDYPBYI
| Q4 25 | -18.8% | — | ||
| Q3 25 | -33.2% | 16.2% | ||
| Q2 25 | -17.4% | 11.2% | ||
| Q1 25 | -22.1% | 6.5% | ||
| Q4 24 | -21.1% | — | ||
| Q3 24 | -42.4% | 25.2% | ||
| Q2 24 | -17.8% | -9.6% | ||
| Q1 24 | -13.9% | -11.0% |
每股收益（稀释后）NRDYPBYI
| Q4 25 | $-0.07 | $0.26 | ||
| Q3 25 | $-0.10 | $0.17 | ||
| Q2 25 | $-0.07 | $0.12 | ||
| Q1 25 | $-0.09 | $0.06 | ||
| Q4 24 | $-0.09 | $0.40 | ||
| Q3 24 | $-0.14 | $0.41 | ||
| Q2 24 | $-0.08 | $-0.09 | ||
| Q1 24 | $-0.07 | $-0.10 |
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 | $47.9M | $97.5M |
| 总债务越低越好 | — | $22.7M |
| 股东权益账面价值 | $19.0M | $130.3M |
| 总资产 | $76.2M | $216.3M |
| 负债/权益比越低杠杆越低 | — | 0.17× |
8季度趋势，按日历期对齐
现金及短期投资NRDYPBYI
| Q4 25 | $47.9M | $97.5M | ||
| Q3 25 | $32.7M | $94.4M | ||
| Q2 25 | $36.7M | $96.0M | ||
| Q1 25 | $44.9M | $93.2M | ||
| Q4 24 | $52.5M | $101.0M | ||
| Q3 24 | $65.0M | $96.7M | ||
| Q2 24 | $69.8M | $96.8M | ||
| Q1 24 | $77.0M | $107.2M |
总债务NRDYPBYI
| Q4 25 | — | $22.7M | ||
| Q3 25 | — | $34.0M | ||
| Q2 25 | — | $45.3M | ||
| Q1 25 | — | $56.7M | ||
| Q4 24 | — | $68.0M | ||
| Q3 24 | — | $79.3M | ||
| Q2 24 | — | $90.7M | ||
| Q1 24 | — | $102.0M |
股东权益NRDYPBYI
| Q4 25 | $19.0M | $130.3M | ||
| Q3 25 | $24.3M | $115.3M | ||
| Q2 25 | $31.8M | $104.7M | ||
| Q1 25 | $34.4M | $97.1M | ||
| Q4 24 | $39.5M | $92.1M | ||
| Q3 24 | $43.3M | $71.1M | ||
| Q2 24 | $52.2M | $48.5M | ||
| Q1 24 | $52.8M | $51.0M |
总资产NRDYPBYI
| Q4 25 | $76.2M | $216.3M | ||
| Q3 25 | $70.4M | $202.9M | ||
| Q2 25 | $73.7M | $194.9M | ||
| Q1 25 | $83.0M | $196.2M | ||
| Q4 24 | $92.5M | $213.3M | ||
| Q3 24 | $106.8M | $220.7M | ||
| Q2 24 | $111.3M | $205.0M | ||
| Q1 24 | $121.3M | $214.1M |
负债/权益比NRDYPBYI
| Q4 25 | — | 0.17× | ||
| Q3 25 | — | 0.30× | ||
| Q2 25 | — | 0.43× | ||
| Q1 25 | — | 0.58× | ||
| Q4 24 | — | 0.74× | ||
| Q3 24 | — | 1.12× | ||
| Q2 24 | — | 1.87× | ||
| Q1 24 | — | 2.00× |
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 | $-2.9M | $14.4M |
| 自由现金流经营现金流 - 资本支出 | $-4.3M | $14.4M |
| 自由现金流率自由现金流/营收 | -8.7% | 19.1% |
| 资本支出强度资本支出/营收 | 2.7% | 0.0% |
| 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 | $-24.2M | $41.7M |
8季度趋势，按日历期对齐
经营现金流NRDYPBYI
| Q4 25 | $-2.9M | $14.4M | ||
| Q3 25 | $-2.4M | $9.7M | ||
| Q2 25 | $-7.0M | $14.1M | ||
| Q1 25 | $-6.4M | $3.6M | ||
| Q4 24 | $-11.3M | $15.6M | ||
| Q3 24 | $-3.1M | $11.0M | ||
| Q2 24 | $-5.6M | $1.0M | ||
| Q1 24 | $4.4M | $11.2M |
自由现金流NRDYPBYI
| Q4 25 | $-4.3M | $14.4M | ||
| Q3 25 | $-4.1M | $9.7M | ||
| Q2 25 | $-8.2M | $14.1M | ||
| Q1 25 | $-7.6M | $3.6M | ||
| Q4 24 | $-12.5M | $15.6M | ||
| Q3 24 | $-5.0M | $11.0M | ||
| Q2 24 | $-7.1M | $1.0M | ||
| Q1 24 | $2.1M | — |
自由现金流率NRDYPBYI
| Q4 25 | -8.7% | 19.1% | ||
| Q3 25 | -11.2% | 17.7% | ||
| Q2 25 | -18.1% | 26.8% | ||
| Q1 25 | -16.0% | 7.7% | ||
| Q4 24 | -26.0% | 26.4% | ||
| Q3 24 | -13.3% | 13.7% | ||
| Q2 24 | -14.0% | 2.1% | ||
| Q1 24 | 4.0% | — |
资本支出强度NRDYPBYI
| Q4 25 | 2.7% | 0.0% | ||
| Q3 25 | 4.6% | 0.0% | ||
| Q2 25 | 2.6% | 0.0% | ||
| Q1 25 | 2.5% | 0.1% | ||
| Q4 24 | 2.4% | 0.0% | ||
| Q3 24 | 5.2% | 0.0% | ||
| Q2 24 | 3.0% | 0.0% | ||
| Q1 24 | 4.1% | 0.0% |
现金转化率NRDYPBYI
| Q4 25 | — | — | ||
| Q3 25 | — | 1.10× | ||
| Q2 25 | — | 2.41× | ||
| Q1 25 | — | 1.21× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.54× | ||
| 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
