vs
Nerdy Inc.（NRDY）与Phoenix Education Partners, Inc.（PXED）财务数据对比。点击上方公司名可切换其他公司
Phoenix Education Partners, Inc.的季度营收约是Nerdy Inc.的4.5倍（$222.5M vs $49.1M）。Phoenix Education Partners, Inc.净利率更高（4.8% vs -18.8%，领先23.7%）。Phoenix Education Partners, Inc.自由现金流更多（$43.5M vs $-4.3M）
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。
凤凰城大学是总部位于美国亚利桑那州凤凰城的私立营利性大学，由凤凰城教育合伙公司持有，1976年成立，可颁发证书及副学士、学士、硕士、博士多个层级的学位。该校获高等教育委员会官方认证，不少本科项目实行开放入学政策。
NRDY vs PXED — 直观对比
营收规模更大
PXED
是对方的4.5倍
$49.1M
净利率更高
PXED
高出23.7%
-18.8%
自由现金流更多
PXED
多$47.8M
$-4.3M
损益表 — Q4 2025 vs Q2 2026
| 指标 | | |
|---|---|---|
| 营收 | $49.1M | $222.5M |
| 净利润 | $-9.2M | $10.8M |
| 毛利率 | 51.0% | — |
| 营业利润率 | -28.3% | 6.3% |
| 净利率 | -18.8% | 4.8% |
| 营收同比 | 2.3% | — |
| 净利润同比 | 8.9% | — |
| 每股收益（稀释后） | $-0.07 | $0.28 |
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NRDYPXED
| Q1 26 | — | $222.5M | ||
| Q4 25 | $49.1M | $262.0M | ||
| Q3 25 | $37.0M | — | ||
| Q2 25 | $45.3M | — | ||
| Q1 25 | $47.6M | — | ||
| Q4 24 | $48.0M | — | ||
| Q3 24 | $37.5M | — | ||
| Q2 24 | $51.0M | — |
净利润NRDYPXED
| Q1 26 | — | $10.8M | ||
| Q4 25 | $-9.2M | $15.5M | ||
| Q3 25 | $-12.3M | — | ||
| Q2 25 | $-7.9M | — | ||
| Q1 25 | $-10.5M | — | ||
| Q4 24 | $-10.1M | — | ||
| Q3 24 | $-15.9M | — | ||
| Q2 24 | $-9.1M | — |
毛利率NRDYPXED
| Q1 26 | — | — | ||
| Q4 25 | 51.0% | — | ||
| Q3 25 | 62.9% | — | ||
| Q2 25 | 61.5% | — | ||
| Q1 25 | 58.0% | — | ||
| Q4 24 | 66.6% | — | ||
| Q3 24 | 70.5% | — | ||
| Q2 24 | 65.7% | — |
营业利润率NRDYPXED
| Q1 26 | — | 6.3% | ||
| Q4 25 | -28.3% | 9.8% | ||
| Q3 25 | -51.5% | — | ||
| Q2 25 | -27.1% | — | ||
| Q1 25 | -34.8% | — | ||
| Q4 24 | -34.0% | — | ||
| Q3 24 | -68.5% | — | ||
| Q2 24 | -29.9% | — |
净利率NRDYPXED
| Q1 26 | — | 4.8% | ||
| Q4 25 | -18.8% | 5.9% | ||
| Q3 25 | -33.2% | — | ||
| Q2 25 | -17.4% | — | ||
| Q1 25 | -22.1% | — | ||
| Q4 24 | -21.1% | — | ||
| Q3 24 | -42.4% | — | ||
| Q2 24 | -17.8% | — |
每股收益（稀释后）NRDYPXED
| Q1 26 | — | $0.28 | ||
| Q4 25 | $-0.07 | $0.40 | ||
| Q3 25 | $-0.10 | — | ||
| Q2 25 | $-0.07 | — | ||
| Q1 25 | $-0.09 | — | ||
| Q4 24 | $-0.09 | — | ||
| Q3 24 | $-0.14 | — | ||
| Q2 24 | $-0.08 | — |
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 | $201.4M |
| 总债务越低越好 | — | $58.8M |
| 股东权益账面价值 | $19.0M | $291.1M |
| 总资产 | $76.2M | $546.4M |
| 负债/权益比越低杠杆越低 | — | 0.20× |
8季度趋势，按日历期对齐
现金及短期投资NRDYPXED
| Q1 26 | — | $201.4M | ||
| Q4 25 | $47.9M | $163.5M | ||
| Q3 25 | $32.7M | — | ||
| Q2 25 | $36.7M | — | ||
| Q1 25 | $44.9M | — | ||
| Q4 24 | $52.5M | — | ||
| Q3 24 | $65.0M | — | ||
| Q2 24 | $69.8M | — |
总债务NRDYPXED
| Q1 26 | — | $58.8M | ||
| Q4 25 | — | $61.6M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益NRDYPXED
| Q1 26 | — | $291.1M | ||
| Q4 25 | $19.0M | $280.4M | ||
| Q3 25 | $24.3M | — | ||
| Q2 25 | $31.8M | — | ||
| Q1 25 | $34.4M | — | ||
| Q4 24 | $39.5M | — | ||
| Q3 24 | $43.3M | — | ||
| Q2 24 | $52.2M | — |
总资产NRDYPXED
| Q1 26 | — | $546.4M | ||
| Q4 25 | $76.2M | $549.6M | ||
| Q3 25 | $70.4M | — | ||
| Q2 25 | $73.7M | — | ||
| Q1 25 | $83.0M | — | ||
| Q4 24 | $92.5M | — | ||
| Q3 24 | $106.8M | — | ||
| Q2 24 | $111.3M | — |
负债/权益比NRDYPXED
| Q1 26 | — | 0.20× | ||
| Q4 25 | — | 0.22× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| 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 | $-2.9M | $48.9M |
| 自由现金流经营现金流 - 资本支出 | $-4.3M | $43.5M |
| 自由现金流率自由现金流/营收 | -8.7% | 19.6% |
| 资本支出强度资本支出/营收 | 2.7% | 2.4% |
| 现金转化率经营现金流/净利润 | — | 4.53× |
| 过去12个月自由现金流最近4个季度 | $-24.2M | — |
8季度趋势，按日历期对齐
经营现金流NRDYPXED
| Q1 26 | — | $48.9M | ||
| Q4 25 | $-2.9M | $31.1M | ||
| Q3 25 | $-2.4M | — | ||
| Q2 25 | $-7.0M | — | ||
| Q1 25 | $-6.4M | — | ||
| Q4 24 | $-11.3M | — | ||
| Q3 24 | $-3.1M | — | ||
| Q2 24 | $-5.6M | — |
自由现金流NRDYPXED
| Q1 26 | — | $43.5M | ||
| Q4 25 | $-4.3M | $26.4M | ||
| Q3 25 | $-4.1M | — | ||
| Q2 25 | $-8.2M | — | ||
| Q1 25 | $-7.6M | — | ||
| Q4 24 | $-12.5M | — | ||
| Q3 24 | $-5.0M | — | ||
| Q2 24 | $-7.1M | — |
自由现金流率NRDYPXED
| Q1 26 | — | 19.6% | ||
| Q4 25 | -8.7% | 10.1% | ||
| Q3 25 | -11.2% | — | ||
| Q2 25 | -18.1% | — | ||
| Q1 25 | -16.0% | — | ||
| Q4 24 | -26.0% | — | ||
| Q3 24 | -13.3% | — | ||
| Q2 24 | -14.0% | — |
资本支出强度NRDYPXED
| Q1 26 | — | 2.4% | ||
| Q4 25 | 2.7% | 1.8% | ||
| Q3 25 | 4.6% | — | ||
| Q2 25 | 2.6% | — | ||
| Q1 25 | 2.5% | — | ||
| Q4 24 | 2.4% | — | ||
| Q3 24 | 5.2% | — | ||
| Q2 24 | 3.0% | — |
现金转化率NRDYPXED
| Q1 26 | — | 4.53× | ||
| Q4 25 | — | 2.01× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| 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
