vs
ONITY GROUP INC.（ONIT）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
Rubrik, Inc.的季度营收约是ONITY GROUP INC.的1.2倍（$350.2M vs $290.0M），ONITY GROUP INC.净利率更高（43.9% vs -18.2%，领先62.1%），Rubrik, Inc.同比增速更快（48.3% vs 29.0%），Rubrik, Inc.自由现金流更多（$80.7M vs $-750.9M）
奥尼提集团（原奥克文）是一家提供住宅及商业抵押贷款 servicing、特殊 servicing以及资产管理服务的供应商，业务性质也可概括为向房主收取每月本金与利息。公司成立于1988年，总部位于佛罗里达州西棕榈滩，在美国多地及菲律宾、印度都设有办公及支持运营点。
Rubrik是总部位于美国加利福尼亚州帕洛阿尔托的云数据管理与数据安全企业，成立于2014年1月，专注于为客户提供云环境下的数据管理、安全防护相关解决方案，2024年4月在纽约证券交易所上市。
ONIT vs RBRK — 直观对比
营收规模更大
RBRK
是对方的1.2倍
$290.0M
营收增速更快
RBRK
高出19.3%
29.0%
净利率更高
ONIT
高出62.1%
-18.2%
自由现金流更多
RBRK
多$831.6M
$-750.9M
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $290.0M | $350.2M |
| 净利润 | $127.2M | $-63.8M |
| 毛利率 | — | 80.5% |
| 营业利润率 | — | -21.6% |
| 净利率 | 43.9% | -18.2% |
| 营收同比 | 29.0% | 48.3% |
| 净利润同比 | 552.7% | 51.2% |
| 每股收益（稀释后） | $14.53 | $-0.32 |
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ONITRBRK
| Q4 25 | $290.0M | $350.2M | ||
| Q3 25 | $280.3M | $309.9M | ||
| Q2 25 | $246.6M | $278.5M | ||
| Q1 25 | $249.8M | $258.1M | ||
| Q4 24 | $224.8M | $236.2M | ||
| Q3 24 | $265.7M | $205.0M | ||
| Q2 24 | $246.4M | $187.3M | ||
| Q1 24 | $239.1M | — |
净利润ONITRBRK
| Q4 25 | $127.2M | $-63.8M | ||
| Q3 25 | $18.7M | $-95.9M | ||
| Q2 25 | $21.5M | $-102.1M | ||
| Q1 25 | $22.1M | $-114.9M | ||
| Q4 24 | $-28.1M | $-130.9M | ||
| Q3 24 | $21.4M | $-176.9M | ||
| Q2 24 | $10.5M | $-732.1M | ||
| Q1 24 | $30.1M | — |
毛利率ONITRBRK
| Q4 25 | — | 80.5% | ||
| Q3 25 | — | 79.5% | ||
| Q2 25 | — | 78.3% | ||
| Q1 25 | — | 77.4% | ||
| Q4 24 | — | 76.2% | ||
| Q3 24 | — | 73.1% | ||
| Q2 24 | — | 48.8% | ||
| Q1 24 | — | — |
营业利润率ONITRBRK
| Q4 25 | — | -21.6% | ||
| Q3 25 | — | -30.5% | ||
| Q2 25 | — | -33.4% | ||
| Q1 25 | 3.6% | -45.0% | ||
| Q4 24 | -14.9% | -52.8% | ||
| Q3 24 | 10.4% | -82.1% | ||
| Q2 24 | 5.5% | -387.0% | ||
| Q1 24 | 13.3% | — |
净利率ONITRBRK
| Q4 25 | 43.9% | -18.2% | ||
| Q3 25 | 6.7% | -31.0% | ||
| Q2 25 | 8.7% | -36.7% | ||
| Q1 25 | 8.8% | -44.5% | ||
| Q4 24 | -12.5% | -55.4% | ||
| Q3 24 | 8.1% | -86.3% | ||
| Q2 24 | 4.3% | -390.8% | ||
| Q1 24 | 12.6% | — |
每股收益（稀释后）ONITRBRK
| Q4 25 | $14.53 | $-0.32 | ||
| Q3 25 | $2.03 | $-0.49 | ||
| Q2 25 | $2.40 | $-0.53 | ||
| Q1 25 | $2.50 | $5.69 | ||
| Q4 24 | $-3.59 | $-0.71 | ||
| Q3 24 | $2.65 | $-0.98 | ||
| Q2 24 | $1.33 | $-11.48 | ||
| Q1 24 | $3.74 | — |
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 | $180.5M | $307.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $627.9M | $-524.4M |
| 总资产 | $16.2B | $2.5B |
| 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ONITRBRK
| Q4 25 | $180.5M | $307.1M | ||
| Q3 25 | $172.8M | $322.7M | ||
| Q2 25 | $194.3M | $284.0M | ||
| Q1 25 | $178.0M | $186.3M | ||
| Q4 24 | $184.8M | $103.9M | ||
| Q3 24 | $201.6M | $142.3M | ||
| Q2 24 | $203.1M | $502.6M | ||
| Q1 24 | $185.1M | — |
股东权益ONITRBRK
| Q4 25 | $627.9M | $-524.4M | ||
| Q3 25 | $501.4M | $-564.3M | ||
| Q2 25 | $481.9M | $-556.5M | ||
| Q1 25 | $460.2M | $-553.7M | ||
| Q4 24 | $442.9M | $-521.1M | ||
| Q3 24 | $468.2M | $-499.3M | ||
| Q2 24 | $446.2M | $-514.6M | ||
| Q1 24 | $432.1M | — |
总资产ONITRBRK
| Q4 25 | $16.2B | $2.5B | ||
| Q3 25 | $16.1B | $2.4B | ||
| Q2 25 | $16.5B | $1.5B | ||
| Q1 25 | $16.3B | $1.4B | ||
| Q4 24 | $16.4B | $1.3B | ||
| Q3 24 | $13.2B | $1.2B | ||
| Q2 24 | $13.1B | $1.2B | ||
| Q1 24 | $13.1B | — |
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 | $-748.0M | $85.5M |
| 自由现金流经营现金流 - 资本支出 | $-750.9M | $80.7M |
| 自由现金流率自由现金流/营收 | -258.9% | 23.1% |
| 资本支出强度资本支出/营收 | 1.0% | 1.4% |
| 现金转化率经营现金流/净利润 | -5.88× | — |
| 过去12个月自由现金流最近4个季度 | — | $256.8M |
8季度趋势，按日历期对齐
经营现金流ONITRBRK
| Q4 25 | $-748.0M | $85.5M | ||
| Q3 25 | $229.5M | $64.7M | ||
| Q2 25 | $-598.8M | $39.7M | ||
| Q1 25 | $-148.1M | $83.6M | ||
| Q4 24 | $-573.8M | $23.1M | ||
| Q3 24 | $19.2M | $-27.1M | ||
| Q2 24 | $-77.9M | $-31.4M | ||
| Q1 24 | $-297.1M | — |
自由现金流ONITRBRK
| Q4 25 | $-750.9M | $80.7M | ||
| Q3 25 | $228.8M | $61.2M | ||
| Q2 25 | — | $36.8M | ||
| Q1 25 | $-148.4M | $78.0M | ||
| Q4 24 | $-574.6M | $18.0M | ||
| Q3 24 | $19.1M | $-29.7M | ||
| Q2 24 | $-78.0M | $-35.0M | ||
| Q1 24 | $-297.2M | — |
自由现金流率ONITRBRK
| Q4 25 | -258.9% | 23.1% | ||
| Q3 25 | 81.6% | 19.8% | ||
| Q2 25 | — | 13.2% | ||
| Q1 25 | -59.4% | 30.2% | ||
| Q4 24 | -255.6% | 7.6% | ||
| Q3 24 | 7.2% | -14.5% | ||
| Q2 24 | -31.7% | -18.7% | ||
| Q1 24 | -124.3% | — |
资本支出强度ONITRBRK
| Q4 25 | 1.0% | 1.4% | ||
| Q3 25 | 0.2% | 1.1% | ||
| Q2 25 | 0.0% | 1.0% | ||
| Q1 25 | 0.1% | 2.2% | ||
| Q4 24 | 0.4% | 2.1% | ||
| Q3 24 | 0.0% | 1.3% | ||
| Q2 24 | 0.0% | 1.9% | ||
| Q1 24 | 0.0% | — |
现金转化率ONITRBRK
| Q4 25 | -5.88× | — | ||
| Q3 25 | 12.27× | — | ||
| Q2 25 | -27.85× | — | ||
| Q1 25 | -6.70× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.90× | — | ||
| Q2 24 | -7.42× | — | ||
| Q1 24 | -9.87× | — |
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
ONIT
暂无分部数据
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
