vs
自由媒体集团（OLP）与X4 Pharmaceuticals, Inc（XFOR）财务数据对比。点击上方公司名可切换其他公司
X4 Pharmaceuticals, Inc的季度营收约是自由媒体集团的1.2倍（$28.8M vs $24.7M），自由媒体集团净利率更高（9.7% vs 1.0%，领先8.8%）
自由媒体集团是1991年由约翰·C·马龙创立的美国大众传媒企业，集团目前按不同追踪股票划分业务板块，持有一级方程式集团和Live Nation娱乐的股权，截至2025年，集团共拥有一级方程式、MotoGP以及世界超级摩托车锦标赛三大全球赛车运动业务。
X4制药是一家临床阶段生物技术公司，专注于开发针对存在高度未满足医疗需求的罕见免疫疾病和肿瘤适应症的新型靶向疗法，主要运营市场覆盖美国与欧洲，核心管线包括WHIM综合征候选药物及多款免疫疾病、肿瘤领域的临床和临床前资产。
OLP vs XFOR — 直观对比
营收规模更大
XFOR
是对方的1.2倍
$24.7M
净利率更高
OLP
高出8.8%
1.0%
损益表 — Q4 FY2025 vs Q1 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $24.7M | $28.8M |
| 净利润 | $2.4M | $282.0K |
| 毛利率 | — | 83.6% |
| 营业利润率 | 28.6% | -32.8% |
| 净利率 | 9.7% | 1.0% |
| 营收同比 | 3.7% | — |
| 净利润同比 | -77.1% | 100.5% |
| 每股收益（稀释后） | $0.10 | $0.04 |
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OLPXFOR
| Q4 25 | $24.7M | — | ||
| Q3 25 | $23.8M | — | ||
| Q2 25 | $24.5M | — | ||
| Q1 25 | $24.2M | $28.8M | ||
| Q4 24 | $23.9M | — | ||
| Q3 24 | $22.2M | — | ||
| Q2 24 | $21.8M | — | ||
| Q1 24 | $22.7M | $0 |
净利润OLPXFOR
| Q4 25 | $2.4M | — | ||
| Q3 25 | $10.5M | — | ||
| Q2 25 | $8.4M | — | ||
| Q1 25 | $4.2M | $282.0K | ||
| Q4 24 | $10.6M | — | ||
| Q3 24 | $5.2M | — | ||
| Q2 24 | $9.6M | — | ||
| Q1 24 | $5.2M | $-51.8M |
毛利率OLPXFOR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 83.6% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率OLPXFOR
| Q4 25 | 28.6% | — | ||
| Q3 25 | 66.7% | — | ||
| Q2 25 | 62.6% | — | ||
| Q1 25 | 39.8% | -32.8% | ||
| Q4 24 | 65.0% | — | ||
| Q3 24 | 45.0% | — | ||
| Q2 24 | 66.0% | — | ||
| Q1 24 | 44.1% | — |
净利率OLPXFOR
| Q4 25 | 9.7% | — | ||
| Q3 25 | 44.1% | — | ||
| Q2 25 | 34.3% | — | ||
| Q1 25 | 17.2% | 1.0% | ||
| Q4 24 | 44.1% | — | ||
| Q3 24 | 23.3% | — | ||
| Q2 24 | 43.8% | — | ||
| Q1 24 | 22.7% | — |
每股收益（稀释后）OLPXFOR
| Q4 25 | $0.10 | — | ||
| Q3 25 | $0.48 | — | ||
| Q2 25 | $0.39 | — | ||
| Q1 25 | $0.18 | $0.04 | ||
| Q4 24 | $0.49 | — | ||
| Q3 24 | $0.23 | — | ||
| Q2 24 | $0.45 | — | ||
| Q1 24 | $0.23 | $-7.77 |
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 | $14.4M | $40.3M |
| 总债务越低越好 | — | $75.0M |
| 股东权益账面价值 | $299.6M | $22.9M |
| 总资产 | $857.6M | $130.0M |
| 负债/权益比越低杠杆越低 | — | 3.27× |
8季度趋势，按日历期对齐
现金及短期投资OLPXFOR
| Q4 25 | $14.4M | — | ||
| Q3 25 | $18.8M | — | ||
| Q2 25 | $19.0M | — | ||
| Q1 25 | $8.2M | $40.3M | ||
| Q4 24 | $42.3M | — | ||
| Q3 24 | $25.7M | — | ||
| Q2 24 | $35.0M | — | ||
| Q1 24 | $27.4M | $60.5M |
总债务OLPXFOR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $75.0M | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $55.0M |
股东权益OLPXFOR
| Q4 25 | $299.6M | — | ||
| Q3 25 | $305.6M | — | ||
| Q2 25 | $303.4M | — | ||
| Q1 25 | $303.2M | $22.9M | ||
| Q4 24 | $307.4M | — | ||
| Q3 24 | $304.2M | — | ||
| Q2 24 | $307.3M | — | ||
| Q1 24 | $304.8M | $1.0M |
总资产OLPXFOR
| Q4 25 | $857.6M | — | ||
| Q3 25 | $802.3M | — | ||
| Q2 25 | $795.6M | — | ||
| Q1 25 | $811.7M | $130.0M | ||
| Q4 24 | $767.0M | — | ||
| Q3 24 | $768.8M | — | ||
| Q2 24 | $759.2M | — | ||
| Q1 24 | $755.7M | $112.2M |
负债/权益比OLPXFOR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 3.27× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 53.09× |
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 | $37.5M | $-12.4M |
| 自由现金流经营现金流 - 资本支出 | — | — |
| 自由现金流率自由现金流/营收 | — | — |
| 资本支出强度资本支出/营收 | — | 0.0% |
| 现金转化率经营现金流/净利润 | 15.54× | -43.86× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流OLPXFOR
| Q4 25 | $37.5M | — | ||
| Q3 25 | $10.9M | — | ||
| Q2 25 | $11.2M | — | ||
| Q1 25 | $11.0M | $-12.4M | ||
| Q4 24 | $39.1M | — | ||
| Q3 24 | $10.0M | — | ||
| Q2 24 | $8.6M | — | ||
| Q1 24 | $8.9M | $-33.6M |
自由现金流OLPXFOR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $-33.7M |
资本支出强度OLPXFOR
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.0% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率OLPXFOR
| Q4 25 | 15.54× | — | ||
| Q3 25 | 1.04× | — | ||
| Q2 25 | 1.33× | — | ||
| Q1 25 | 2.65× | -43.86× | ||
| Q4 24 | 3.70× | — | ||
| Q3 24 | 1.93× | — | ||
| Q2 24 | 0.90× | — | ||
| Q1 24 | 1.73× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
