vs
Nerdy Inc.（NRDY）与RECURSION PHARMACEUTICALS, INC.（RXRX）财务数据对比。点击上方公司名可切换其他公司
Nerdy Inc.的季度营收约是RECURSION PHARMACEUTICALS, INC.的1.4倍（$49.1M vs $35.5M），Nerdy Inc.净利率更高（-18.8% vs -304.2%，领先285.4%），RECURSION PHARMACEUTICALS, INC.同比增速更快（681.7% vs 2.3%），Nerdy Inc.自由现金流更多（$-4.3M vs $-47.3M），过去两年RECURSION PHARMACEUTICALS, INC.的营收复合增速更高（60.5% 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。
Recursion Pharmaceuticals是一家临床阶段生物技术企业，依托人工智能技术和高通量生物实验体系，开发针对罕见病、肿瘤、炎症性疾病等领域未满足医疗需求的创新疗法，核心市场覆盖北美，与全球多家生物制药企业合作推进在研管线落地。
NRDY vs RXRX — 直观对比
营收规模更大
NRDY
是对方的1.4倍
$35.5M
营收增速更快
RXRX
高出679.4%
2.3%
净利率更高
NRDY
高出285.4%
-304.2%
自由现金流更多
NRDY
多$43.1M
$-47.3M
两年增速更快
RXRX
近两年复合增速
-4.4%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $49.1M | $35.5M |
| 净利润 | $-9.2M | $-108.1M |
| 毛利率 | 51.0% | 59.8% |
| 营业利润率 | -28.3% | -304.8% |
| 净利率 | -18.8% | -304.2% |
| 营收同比 | 2.3% | 681.7% |
| 净利润同比 | 8.9% | 39.6% |
| 每股收益（稀释后） | $-0.07 | $-0.17 |
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NRDYRXRX
| Q4 25 | $49.1M | $35.5M | ||
| Q3 25 | $37.0M | $5.2M | ||
| Q2 25 | $45.3M | $19.2M | ||
| Q1 25 | $47.6M | $14.7M | ||
| Q4 24 | $48.0M | $4.5M | ||
| Q3 24 | $37.5M | $26.1M | ||
| Q2 24 | $51.0M | $14.4M | ||
| Q1 24 | $53.7M | $13.8M |
净利润NRDYRXRX
| Q4 25 | $-9.2M | $-108.1M | ||
| Q3 25 | $-12.3M | $-162.3M | ||
| Q2 25 | $-7.9M | $-171.9M | ||
| Q1 25 | $-10.5M | $-202.5M | ||
| Q4 24 | $-10.1M | $-178.9M | ||
| Q3 24 | $-15.9M | $-95.8M | ||
| Q2 24 | $-9.1M | $-97.5M | ||
| Q1 24 | $-7.4M | $-91.4M |
毛利率NRDYRXRX
| Q4 25 | 51.0% | 59.8% | ||
| Q3 25 | 62.9% | -183.8% | ||
| Q2 25 | 61.5% | -4.9% | ||
| Q1 25 | 58.0% | -48.0% | ||
| Q4 24 | 66.6% | -181.4% | ||
| Q3 24 | 70.5% | 53.7% | ||
| Q2 24 | 65.7% | 36.2% | ||
| Q1 24 | 68.0% | 19.1% |
营业利润率NRDYRXRX
| Q4 25 | -28.3% | -304.8% | ||
| Q3 25 | -51.5% | -3327.6% | ||
| Q2 25 | -27.1% | -916.8% | ||
| Q1 25 | -34.8% | -1297.9% | ||
| Q4 24 | -34.0% | -4042.4% | ||
| Q3 24 | -68.5% | -377.1% | ||
| Q2 24 | -29.9% | -697.4% | ||
| Q1 24 | -23.9% | -698.4% |
净利率NRDYRXRX
| Q4 25 | -18.8% | -304.2% | ||
| Q3 25 | -33.2% | -3135.3% | ||
| Q2 25 | -17.4% | -894.2% | ||
| Q1 25 | -22.1% | -1373.3% | ||
| Q4 24 | -21.1% | -3935.5% | ||
| Q3 24 | -42.4% | -367.5% | ||
| Q2 24 | -17.8% | -676.6% | ||
| Q1 24 | -13.9% | -662.4% |
每股收益（稀释后）NRDYRXRX
| Q4 25 | $-0.07 | $-0.17 | ||
| Q3 25 | $-0.10 | $-0.36 | ||
| Q2 25 | $-0.07 | $-0.41 | ||
| Q1 25 | $-0.09 | $-0.50 | ||
| Q4 24 | $-0.09 | $-0.56 | ||
| Q3 24 | $-0.14 | $-0.34 | ||
| Q2 24 | $-0.08 | $-0.40 | ||
| Q1 24 | $-0.07 | $-0.39 |
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 | $743.3M |
| 总债务越低越好 | — | $9.6M |
| 股东权益账面价值 | $19.0M | $1.1B |
| 总资产 | $76.2M | $1.5B |
| 负债/权益比越低杠杆越低 | — | 0.01× |
8季度趋势，按日历期对齐
现金及短期投资NRDYRXRX
| Q4 25 | $47.9M | $743.3M | ||
| Q3 25 | $32.7M | $659.8M | ||
| Q2 25 | $36.7M | $525.1M | ||
| Q1 25 | $44.9M | $500.5M | ||
| Q4 24 | $52.5M | $594.4M | ||
| Q3 24 | $65.0M | $427.6M | ||
| Q2 24 | $69.8M | $474.3M | ||
| Q1 24 | $77.0M | $296.3M |
总债务NRDYRXRX
| Q4 25 | — | $9.6M | ||
| Q3 25 | — | $11.9M | ||
| Q2 25 | — | $14.2M | ||
| Q1 25 | — | $16.4M | ||
| Q4 24 | — | $19.0M | ||
| Q3 24 | — | $20.5M | ||
| Q2 24 | — | $22.9M | ||
| Q1 24 | — | — |
股东权益NRDYRXRX
| Q4 25 | $19.0M | $1.1B | ||
| Q3 25 | $24.3M | $1.0B | ||
| Q2 25 | $31.8M | $919.1M | ||
| Q1 25 | $34.4M | $933.9M | ||
| Q4 24 | $39.5M | $1.0B | ||
| Q3 24 | $43.3M | $524.6M | ||
| Q2 24 | $52.2M | $584.4M | ||
| Q1 24 | $52.8M | $401.2M |
总资产NRDYRXRX
| Q4 25 | $76.2M | $1.5B | ||
| Q3 25 | $70.4M | $1.4B | ||
| Q2 25 | $73.7M | $1.3B | ||
| Q1 25 | $83.0M | $1.3B | ||
| Q4 24 | $92.5M | $1.4B | ||
| Q3 24 | $106.8M | $726.5M | ||
| Q2 24 | $111.3M | $775.9M | ||
| Q1 24 | $121.3M | $557.8M |
负债/权益比NRDYRXRX
| Q4 25 | — | 0.01× | ||
| Q3 25 | — | 0.01× | ||
| Q2 25 | — | 0.02× | ||
| Q1 25 | — | 0.02× | ||
| Q4 24 | — | 0.02× | ||
| Q3 24 | — | 0.04× | ||
| Q2 24 | — | 0.04× | ||
| Q1 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 | $-46.1M |
| 自由现金流经营现金流 - 资本支出 | $-4.3M | $-47.3M |
| 自由现金流率自由现金流/营收 | -8.7% | -133.1% |
| 资本支出强度资本支出/营收 | 2.7% | 3.5% |
| 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 | $-378.3M |
8季度趋势，按日历期对齐
经营现金流NRDYRXRX
| Q4 25 | $-2.9M | $-46.1M | ||
| Q3 25 | $-2.4M | $-117.4M | ||
| Q2 25 | $-7.0M | $-76.4M | ||
| Q1 25 | $-6.4M | $-132.0M | ||
| Q4 24 | $-11.3M | $-115.4M | ||
| Q3 24 | $-3.1M | $-59.2M | ||
| Q2 24 | $-5.6M | $-82.2M | ||
| Q1 24 | $4.4M | $-102.3M |
自由现金流NRDYRXRX
| Q4 25 | $-4.3M | $-47.3M | ||
| Q3 25 | $-4.1M | $-117.6M | ||
| Q2 25 | $-8.2M | $-79.6M | ||
| Q1 25 | $-7.6M | $-133.8M | ||
| Q4 24 | $-12.5M | $-116.7M | ||
| Q3 24 | $-5.0M | $-63.8M | ||
| Q2 24 | $-7.1M | $-83.4M | ||
| Q1 24 | $2.1M | $-109.0M |
自由现金流率NRDYRXRX
| Q4 25 | -8.7% | -133.1% | ||
| Q3 25 | -11.2% | -2272.5% | ||
| Q2 25 | -18.1% | -413.9% | ||
| Q1 25 | -16.0% | -907.4% | ||
| Q4 24 | -26.0% | -2567.7% | ||
| Q3 24 | -13.3% | -244.6% | ||
| Q2 24 | -14.0% | -578.5% | ||
| Q1 24 | 4.0% | -789.9% |
资本支出强度NRDYRXRX
| Q4 25 | 2.7% | 3.5% | ||
| Q3 25 | 4.6% | 4.7% | ||
| Q2 25 | 2.6% | 16.4% | ||
| Q1 25 | 2.5% | 12.4% | ||
| Q4 24 | 2.4% | 28.6% | ||
| Q3 24 | 5.2% | 17.5% | ||
| Q2 24 | 3.0% | 8.2% | ||
| Q1 24 | 4.1% | 48.2% |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
