vs
OneMain Holdings, Inc.（OMF）与Take-Two Interactive（TTWO）财务数据对比。点击上方公司名可切换其他公司
Take-Two Interactive的季度营收约是OneMain Holdings, Inc.的1.6倍（$1.7B vs $1.1B），OneMain Holdings, Inc.净利率更高（18.7% vs -5.5%，领先24.1%），Take-Two Interactive同比增速更快（24.9% vs 8.3%），过去两年OneMain Holdings, Inc.的营收复合增速更高（10.4% vs 10.2%）
OneMain Holdings, Inc.是一家美国金融服务控股企业，总部位于印第安纳州埃文斯维尔，在全美多地设有核心办事机构。公司全资持有OneMain金融公司及其子公司，以OneMain Financial为品牌经营消费金融与保险业务，主要面向难以从银行等传统贷款机构获得服务的客户提供个人贷款及可选保险产品。
Take-Two Interactive是总部位于美国纽约的电子游戏控股企业，由瑞安·布兰特于1993年9月创立，在全球互动娱乐领域拥有较高影响力，业务覆盖游戏研发、发行与运营等核心环节。
OMF vs TTWO — 直观对比
营收规模更大
TTWO
是对方的1.6倍
$1.1B
营收增速更快
TTWO
高出16.6%
8.3%
净利率更高
OMF
高出24.1%
-5.5%
两年增速更快
OMF
近两年复合增速
10.2%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.7B |
| 净利润 | $204.0M | $-92.9M |
| 毛利率 | — | 55.7% |
| 营业利润率 | 22.8% | -2.3% |
| 净利率 | 18.7% | -5.5% |
| 营收同比 | 8.3% | 24.9% |
| 净利润同比 | 61.9% | 25.8% |
| 每股收益（稀释后） | $1.71 | $-0.50 |
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OMFTTWO
| Q4 25 | $1.1B | $1.7B | ||
| Q3 25 | $1.1B | $1.8B | ||
| Q2 25 | $1.0B | $1.5B | ||
| Q1 25 | $996.0M | $1.6B | ||
| Q4 24 | $1.0B | $1.4B | ||
| Q3 24 | $981.0M | $1.4B | ||
| Q2 24 | $922.0M | $1.3B | ||
| Q1 24 | $896.0M | $1.4B |
净利润OMFTTWO
| Q4 25 | $204.0M | $-92.9M | ||
| Q3 25 | $199.0M | $-133.9M | ||
| Q2 25 | $167.0M | $-11.9M | ||
| Q1 25 | $213.0M | $-3.7B | ||
| Q4 24 | $126.0M | $-125.2M | ||
| Q3 24 | $157.0M | $-365.5M | ||
| Q2 24 | $71.0M | $-262.0M | ||
| Q1 24 | $155.0M | $-2.9B |
毛利率OMFTTWO
| Q4 25 | — | 55.7% | ||
| Q3 25 | — | 55.3% | ||
| Q2 25 | — | 62.8% | ||
| Q1 25 | — | 50.8% | ||
| Q4 24 | — | 55.9% | ||
| Q3 24 | — | 53.8% | ||
| Q2 24 | — | 57.6% | ||
| Q1 24 | — | 33.5% |
营业利润率OMFTTWO
| Q4 25 | 22.8% | -2.3% | ||
| Q3 25 | 24.5% | -5.5% | ||
| Q2 25 | 20.9% | 1.4% | ||
| Q1 25 | 27.6% | -238.7% | ||
| Q4 24 | 16.3% | -9.7% | ||
| Q3 24 | 21.1% | -22.0% | ||
| Q2 24 | 10.0% | -13.8% | ||
| Q1 24 | 22.8% | -193.9% |
净利率OMFTTWO
| Q4 25 | 18.7% | -5.5% | ||
| Q3 25 | 18.6% | -7.5% | ||
| Q2 25 | 16.3% | -0.8% | ||
| Q1 25 | 21.4% | -235.5% | ||
| Q4 24 | 12.5% | -9.2% | ||
| Q3 24 | 16.0% | -27.0% | ||
| Q2 24 | 7.7% | -19.6% | ||
| Q1 24 | 17.3% | -207.4% |
每股收益（稀释后）OMFTTWO
| Q4 25 | $1.71 | $-0.50 | ||
| Q3 25 | $1.67 | $-0.73 | ||
| Q2 25 | $1.40 | $-0.07 | ||
| Q1 25 | $1.78 | $-21.27 | ||
| Q4 24 | $1.05 | $-0.71 | ||
| Q3 24 | $1.31 | $-2.08 | ||
| Q2 24 | $0.59 | $-1.52 | ||
| Q1 24 | $1.29 | $-17.05 |
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 | $914.0M | $2.4B |
| 总债务越低越好 | $22.7B | — |
| 股东权益账面价值 | $3.4B | $3.5B |
| 总资产 | $27.4B | $10.0B |
| 负债/权益比越低杠杆越低 | 6.67× | — |
8季度趋势，按日历期对齐
现金及短期投资OMFTTWO
| Q4 25 | $914.0M | $2.4B | ||
| Q3 25 | $658.0M | $2.1B | ||
| Q2 25 | $769.0M | $2.0B | ||
| Q1 25 | $627.0M | $1.5B | ||
| Q4 24 | $458.0M | $1.2B | ||
| Q3 24 | $577.0M | $879.6M | ||
| Q2 24 | $667.0M | $1.1B | ||
| Q1 24 | $831.0M | $776.0M |
总债务OMFTTWO
| Q4 25 | $22.7B | — | ||
| Q3 25 | $22.3B | — | ||
| Q2 25 | $22.1B | — | ||
| Q1 25 | $21.5B | — | ||
| Q4 24 | $21.4B | — | ||
| Q3 24 | $21.1B | — | ||
| Q2 24 | $20.7B | — | ||
| Q1 24 | $19.5B | — |
股东权益OMFTTWO
| Q4 25 | $3.4B | $3.5B | ||
| Q3 25 | $3.4B | $3.4B | ||
| Q2 25 | $3.3B | $3.5B | ||
| Q1 25 | $3.3B | $2.1B | ||
| Q4 24 | $3.2B | $5.7B | ||
| Q3 24 | $3.2B | $5.8B | ||
| Q2 24 | $3.2B | $6.0B | ||
| Q1 24 | $3.2B | $5.7B |
总资产OMFTTWO
| Q4 25 | $27.4B | $10.0B | ||
| Q3 25 | $27.0B | $10.1B | ||
| Q2 25 | $26.6B | $9.7B | ||
| Q1 25 | $26.0B | $9.2B | ||
| Q4 24 | $25.9B | $12.7B | ||
| Q3 24 | $25.6B | $13.1B | ||
| Q2 24 | $25.1B | $12.9B | ||
| Q1 24 | $23.9B | $12.2B |
负债/权益比OMFTTWO
| Q4 25 | 6.67× | — | ||
| Q3 25 | 6.61× | — | ||
| Q2 25 | 6.63× | — | ||
| Q1 25 | 6.55× | — | ||
| Q4 24 | 6.72× | — | ||
| Q3 24 | 6.59× | — | ||
| Q2 24 | 6.56× | — | ||
| Q1 24 | 6.07× | — |
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 | $865.0M | $305.2M |
| 自由现金流经营现金流 - 资本支出 | — | $236.2M |
| 自由现金流率自由现金流/营收 | — | 13.9% |
| 资本支出强度资本支出/营收 | — | 4.1% |
| 现金转化率经营现金流/净利润 | 4.24× | — |
| 过去12个月自由现金流最近4个季度 | — | $487.8M |
8季度趋势，按日历期对齐
经营现金流OMFTTWO
| Q4 25 | $865.0M | $305.2M | ||
| Q3 25 | $828.0M | $128.4M | ||
| Q2 25 | $774.0M | $-44.7M | ||
| Q1 25 | $665.0M | $279.0M | ||
| Q4 24 | $752.0M | $-4.8M | ||
| Q3 24 | $677.0M | $-128.4M | ||
| Q2 24 | $712.0M | $-191.0M | ||
| Q1 24 | $558.0M | $-8.9M |
自由现金流OMFTTWO
| Q4 25 | — | $236.2M | ||
| Q3 25 | — | $96.5M | ||
| Q2 25 | — | $-69.8M | ||
| Q1 25 | — | $224.9M | ||
| Q4 24 | — | $-48.2M | ||
| Q3 24 | — | $-165.2M | ||
| Q2 24 | — | $-226.1M | ||
| Q1 24 | — | $-55.1M |
自由现金流率OMFTTWO
| Q4 25 | — | 13.9% | ||
| Q3 25 | — | 5.4% | ||
| Q2 25 | — | -4.6% | ||
| Q1 25 | — | 14.2% | ||
| Q4 24 | — | -3.5% | ||
| Q3 24 | — | -12.2% | ||
| Q2 24 | — | -16.9% | ||
| Q1 24 | — | -3.9% |
资本支出强度OMFTTWO
| Q4 25 | — | 4.1% | ||
| Q3 25 | — | 1.8% | ||
| Q2 25 | — | 1.7% | ||
| Q1 25 | — | 3.4% | ||
| Q4 24 | — | 3.2% | ||
| Q3 24 | — | 2.7% | ||
| Q2 24 | — | 2.6% | ||
| Q1 24 | — | 3.3% |
现金转化率OMFTTWO
| Q4 25 | 4.24× | — | ||
| Q3 25 | 4.16× | — | ||
| Q2 25 | 4.63× | — | ||
| Q1 25 | 3.12× | — | ||
| Q4 24 | 5.97× | — | ||
| Q3 24 | 4.31× | — | ||
| Q2 24 | 10.03× | — | ||
| Q1 24 | 3.60× | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
