vs
如新（NUS）与Rackspace Technology, Inc.（RXT）财务数据对比。点击上方公司名可切换其他公司
Rackspace Technology, Inc.的季度营收约是如新的1.8倍（$682.8M vs $370.3M），如新净利率更高（3.9% vs -4.8%，领先8.7%），Rackspace Technology, Inc.同比增速更快（-0.4% vs -16.9%），Rackspace Technology, Inc.自由现金流更多（$56.0M vs $5.9M），过去两年Rackspace Technology, Inc.的营收复合增速更高（-0.6% vs -5.8%）
如新企业集团是一家美国多层次直销企业，主打研发并销售个人护理产品与营养膳食补充产品，旗下拥有Nu Skin及Pharmanex两大品牌，目前已在全球54个市场开展业务，依托约120万独立销售代表的销售网络覆盖全球市场。
Rackspace Technology, Inc.是总部位于美国得克萨斯州圣安东尼奥的云计算企业，在弗吉尼亚州雷斯顿以及澳大利亚、加拿大、英国、印度、迪拜、瑞士、荷兰、德国、新加坡、墨西哥、中国香港等多个国家和地区设有办事处，数据中心分布于全球多个主要城市，为客户提供专业的云计算相关服务。
NUS vs RXT — 直观对比
营收规模更大
RXT
是对方的1.8倍
$370.3M
营收增速更快
RXT
高出16.5%
-16.9%
净利率更高
NUS
高出8.7%
-4.8%
自由现金流更多
RXT
多$50.1M
$5.9M
两年增速更快
RXT
近两年复合增速
-5.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $370.3M | $682.8M |
| 净利润 | $14.5M | $-32.7M |
| 毛利率 | 70.7% | 17.6% |
| 营业利润率 | 6.3% | -0.5% |
| 净利率 | 3.9% | -4.8% |
| 营收同比 | -16.9% | -0.4% |
| 净利润同比 | 140.1% | 41.6% |
| 每股收益（稀释后） | $0.27 | $-0.13 |
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NUSRXT
| Q4 25 | $370.3M | $682.8M | ||
| Q3 25 | $364.2M | $671.2M | ||
| Q2 25 | $386.1M | $666.3M | ||
| Q1 25 | $364.5M | $665.4M | ||
| Q4 24 | $445.6M | $685.6M | ||
| Q3 24 | $430.1M | $675.8M | ||
| Q2 24 | $439.1M | $684.9M | ||
| Q1 24 | $417.3M | $690.8M |
净利润NUSRXT
| Q4 25 | $14.5M | $-32.7M | ||
| Q3 25 | $17.1M | $-67.1M | ||
| Q2 25 | $21.1M | $-54.5M | ||
| Q1 25 | $107.5M | $-71.5M | ||
| Q4 24 | $-36.1M | $-56.0M | ||
| Q3 24 | $8.3M | $-186.6M | ||
| Q2 24 | $-118.3M | $25.0M | ||
| Q1 24 | $-533.0K | $-640.6M |
毛利率NUSRXT
| Q4 25 | 70.7% | 17.6% | ||
| Q3 25 | 70.5% | 19.4% | ||
| Q2 25 | 68.8% | 19.4% | ||
| Q1 25 | 67.8% | 19.1% | ||
| Q4 24 | 62.7% | 19.2% | ||
| Q3 24 | 70.1% | 20.3% | ||
| Q2 24 | 70.0% | 19.2% | ||
| Q1 24 | 70.5% | 19.2% |
营业利润率NUSRXT
| Q4 25 | 6.3% | -0.5% | ||
| Q3 25 | 5.9% | -5.1% | ||
| Q2 25 | 8.0% | -3.8% | ||
| Q1 25 | -2.7% | -5.8% | ||
| Q4 24 | -11.9% | -4.2% | ||
| Q3 24 | 4.2% | -25.7% | ||
| Q2 24 | -28.6% | -7.9% | ||
| Q1 24 | 2.1% | -94.5% |
净利率NUSRXT
| Q4 25 | 3.9% | -4.8% | ||
| Q3 25 | 4.7% | -10.0% | ||
| Q2 25 | 5.5% | -8.2% | ||
| Q1 25 | 29.5% | -10.7% | ||
| Q4 24 | -8.1% | -8.2% | ||
| Q3 24 | 1.9% | -27.6% | ||
| Q2 24 | -26.9% | 3.7% | ||
| Q1 24 | -0.1% | -92.7% |
每股收益（稀释后）NUSRXT
| Q4 25 | $0.27 | $-0.13 | ||
| Q3 25 | $0.34 | $-0.28 | ||
| Q2 25 | $0.43 | $-0.23 | ||
| Q1 25 | $2.14 | $-0.31 | ||
| Q4 24 | $-0.73 | $-0.20 | ||
| Q3 24 | $0.17 | $-0.82 | ||
| Q2 24 | $-2.38 | $0.11 | ||
| Q1 24 | $-0.01 | $-2.91 |
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 | $239.8M | $105.8M |
| 总债务越低越好 | — | $2.7B |
| 股东权益账面价值 | $805.2M | $-1.2B |
| 总资产 | $1.4B | $2.8B |
| 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NUSRXT
| Q4 25 | $239.8M | $105.8M | ||
| Q3 25 | $253.0M | $99.5M | ||
| Q2 25 | $265.4M | $103.9M | ||
| Q1 25 | $213.6M | $128.0M | ||
| Q4 24 | $198.0M | $144.0M | ||
| Q3 24 | $237.8M | $157.1M | ||
| Q2 24 | $232.9M | $190.2M | ||
| Q1 24 | $221.2M | $282.6M |
总债务NUSRXT
| Q4 25 | — | $2.7B | ||
| Q3 25 | — | $2.8B | ||
| Q2 25 | — | $2.8B | ||
| Q1 25 | — | $2.8B | ||
| Q4 24 | — | $2.8B | ||
| Q3 24 | — | $2.8B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | — | $3.0B |
股东权益NUSRXT
| Q4 25 | $805.2M | $-1.2B | ||
| Q3 25 | $799.8M | $-1.2B | ||
| Q2 25 | $787.8M | $-1.1B | ||
| Q1 25 | $754.0M | $-1.1B | ||
| Q4 24 | $651.5M | $-1.0B | ||
| Q3 24 | $706.9M | $-949.7M | ||
| Q2 24 | $686.2M | $-756.2M | ||
| Q1 24 | $810.2M | $-787.2M |
总资产NUSRXT
| Q4 25 | $1.4B | $2.8B | ||
| Q3 25 | $1.4B | $2.8B | ||
| Q2 25 | $1.4B | $2.9B | ||
| Q1 25 | $1.4B | $3.0B | ||
| Q4 24 | $1.5B | $3.1B | ||
| Q3 24 | $1.6B | $3.1B | ||
| Q2 24 | $1.6B | $3.4B | ||
| Q1 24 | $1.7B | $3.5B |
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 | $16.6M | $59.7M |
| 自由现金流经营现金流 - 资本支出 | $5.9M | $56.0M |
| 自由现金流率自由现金流/营收 | 1.6% | 8.2% |
| 资本支出强度资本支出/营收 | 2.9% | 0.5% |
| 现金转化率经营现金流/净利润 | 1.15× | — |
| 过去12个月自由现金流最近4个季度 | $46.0M | $90.6M |
8季度趋势，按日历期对齐
经营现金流NUSRXT
| Q4 25 | $16.6M | $59.7M | ||
| Q3 25 | $27.5M | $70.7M | ||
| Q2 25 | $35.8M | $8.4M | ||
| Q1 25 | $389.0K | $12.6M | ||
| Q4 24 | $25.8M | $54.3M | ||
| Q3 24 | $31.4M | $51.8M | ||
| Q2 24 | $51.2M | $24.1M | ||
| Q1 24 | $3.3M | $-90.3M |
自由现金流NUSRXT
| Q4 25 | $5.9M | $56.0M | ||
| Q3 25 | $17.6M | $42.7M | ||
| Q2 25 | $35.8M | $-12.4M | ||
| Q1 25 | $-13.2M | $4.3M | ||
| Q4 24 | $13.2M | $34.4M | ||
| Q3 24 | $22.8M | $27.3M | ||
| Q2 24 | $43.1M | $-14.5M | ||
| Q1 24 | $-9.0M | $-118.4M |
自由现金流率NUSRXT
| Q4 25 | 1.6% | 8.2% | ||
| Q3 25 | 4.8% | 6.4% | ||
| Q2 25 | 9.3% | -1.9% | ||
| Q1 25 | -3.6% | 0.6% | ||
| Q4 24 | 3.0% | 5.0% | ||
| Q3 24 | 5.3% | 4.0% | ||
| Q2 24 | 9.8% | -2.1% | ||
| Q1 24 | -2.1% | -17.1% |
资本支出强度NUSRXT
| Q4 25 | 2.9% | 0.5% | ||
| Q3 25 | 2.7% | 4.2% | ||
| Q2 25 | 0.0% | 3.1% | ||
| Q1 25 | 3.7% | 1.2% | ||
| Q4 24 | 2.8% | 2.9% | ||
| Q3 24 | 2.0% | 3.6% | ||
| Q2 24 | 1.9% | 5.6% | ||
| Q1 24 | 2.9% | 4.1% |
现金转化率NUSRXT
| Q4 25 | 1.15× | — | ||
| Q3 25 | 1.61× | — | ||
| Q2 25 | 1.69× | — | ||
| Q1 25 | 0.00× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 3.79× | — | ||
| Q2 24 | — | 0.96× | ||
| Q1 24 | — | — |
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
NUS
| Other | $161.9M | 44% |
| Mainland China Segment | $52.0M | 14% |
| Southeast Asia Pacific Segment | $50.5M | 14% |
| Europe And Africa Segment | $41.8M | 11% |
| Hong Kong Taiwan Segment | $29.6M | 8% |
| South Korea Segment | $28.4M | 8% |
| Rhyz Other Segment | $6.1M | 2% |
RXT
| Public Cloud Services Segment | $442.2M | 65% |
| Private Cloud Service Segment | $240.6M | 35% |
