vs
Planet Fitness, Inc.（PLNT）与Rapid7, Inc.（RPD）财务数据对比。点击上方公司名可切换其他公司
Planet Fitness, Inc.的季度营收约是Rapid7, Inc.的1.7倍（$376.3M vs $217.4M），Planet Fitness, Inc.净利率更高（16.0% vs 1.4%，领先14.6%），Planet Fitness, Inc.同比增速更快（10.5% vs 0.5%），Planet Fitness, Inc.自由现金流更多（$59.0M vs $36.4M），过去两年Planet Fitness, Inc.的营收复合增速更高（23.2% vs 3.0%）
Planet Fitness Inc.是总部位于美国新罕布什尔州汉普顿的健身中心特许经营商及运营商，目前在全球拥有约2715家门店，覆盖美国、加拿大、巴拿马、墨西哥、西班牙、澳大利亚等国，是全球规模最大的健身俱乐部特许经营品牌之一，主打「无评判空间」理念，面向所有健身水平的用户开放。
Rapid7是全球领先的网络安全企业，提供漏洞管理、威胁检测与响应、云安全、安全分析等全系列安全解决方案，服务全球科技、医疗、金融、制造等行业的各类规模企业及公共部门客户，助力客户高效识别、应对和缓解网络安全风险。
PLNT vs RPD — 直观对比
营收规模更大
PLNT
是对方的1.7倍
$217.4M
营收增速更快
PLNT
高出10.0%
0.5%
净利率更高
PLNT
高出14.6%
1.4%
自由现金流更多
PLNT
多$22.5M
$36.4M
两年增速更快
PLNT
近两年复合增速
3.0%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $376.3M | $217.4M |
| 净利润 | $60.4M | $3.1M |
| 毛利率 | 76.0% | 68.9% |
| 营业利润率 | 28.2% | 1.0% |
| 净利率 | 16.0% | 1.4% |
| 营收同比 | 10.5% | 0.5% |
| 净利润同比 | 28.3% | 44.1% |
| 每股收益（稀释后） | — | $0.05 |
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PLNTRPD
| Q4 25 | $376.3M | $217.4M | ||
| Q3 25 | $330.3M | $218.0M | ||
| Q2 25 | $340.9M | $214.2M | ||
| Q1 25 | $276.7M | $210.3M | ||
| Q4 24 | $340.4M | $216.3M | ||
| Q3 24 | $292.2M | $214.7M | ||
| Q2 24 | $300.9M | $208.0M | ||
| Q1 24 | $248.0M | $205.1M |
净利润PLNTRPD
| Q4 25 | $60.4M | $3.1M | ||
| Q3 25 | $58.8M | $9.8M | ||
| Q2 25 | $58.0M | $8.3M | ||
| Q1 25 | $41.9M | $2.1M | ||
| Q4 24 | $47.1M | $2.2M | ||
| Q3 24 | $42.0M | $15.4M | ||
| Q2 24 | $48.6M | $6.5M | ||
| Q1 24 | $34.3M | $1.4M |
毛利率PLNTRPD
| Q4 25 | 76.0% | 68.9% | ||
| Q3 25 | 82.4% | 70.2% | ||
| Q2 25 | 82.6% | 70.6% | ||
| Q1 25 | 91.9% | 71.7% | ||
| Q4 24 | 76.4% | 69.5% | ||
| Q3 24 | 84.4% | 70.6% | ||
| Q2 24 | 82.7% | 70.7% | ||
| Q1 24 | 92.3% | 70.3% |
营业利润率PLNTRPD
| Q4 25 | 28.2% | 1.0% | ||
| Q3 25 | 32.4% | 2.7% | ||
| Q2 25 | 30.0% | 1.6% | ||
| Q1 25 | 28.6% | -0.0% | ||
| Q4 24 | 26.4% | 3.4% | ||
| Q3 24 | 27.8% | 6.0% | ||
| Q2 24 | 29.0% | 2.5% | ||
| Q1 24 | 26.5% | 4.7% |
净利率PLNTRPD
| Q4 25 | 16.0% | 1.4% | ||
| Q3 25 | 17.8% | 4.5% | ||
| Q2 25 | 17.0% | 3.9% | ||
| Q1 25 | 15.1% | 1.0% | ||
| Q4 24 | 13.8% | 1.0% | ||
| Q3 24 | 14.4% | 7.2% | ||
| Q2 24 | 16.2% | 3.1% | ||
| Q1 24 | 13.8% | 0.7% |
每股收益（稀释后）PLNTRPD
| Q4 25 | — | $0.05 | ||
| Q3 25 | — | $0.15 | ||
| Q2 25 | — | $0.13 | ||
| Q1 25 | — | $0.03 | ||
| Q4 24 | — | $0.08 | ||
| Q3 24 | — | $0.21 | ||
| Q2 24 | — | $0.09 | ||
| Q1 24 | — | $0.02 |
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 | $452.4M | $474.7M |
| 总债务越低越好 | $2.5B | — |
| 股东权益账面价值 | $-482.8M | $154.7M |
| 总资产 | $3.1B | $1.7B |
| 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PLNTRPD
| Q4 25 | $452.4M | $474.7M | ||
| Q3 25 | $443.4M | $407.1M | ||
| Q2 25 | $442.7M | $511.7M | ||
| Q1 25 | $453.6M | $493.5M | ||
| Q4 24 | $407.3M | $521.7M | ||
| Q3 24 | $407.4M | $443.7M | ||
| Q2 24 | $350.2M | $442.6M | ||
| Q1 24 | $395.1M | $411.7M |
总债务PLNTRPD
| Q4 25 | $2.5B | — | ||
| Q3 25 | $2.2B | — | ||
| Q2 25 | $2.2B | — | ||
| Q1 25 | $2.2B | — | ||
| Q4 24 | $2.2B | — | ||
| Q3 24 | $2.2B | — | ||
| Q2 24 | $2.2B | — | ||
| Q1 24 | $2.0B | — |
股东权益PLNTRPD
| Q4 25 | $-482.8M | $154.7M | ||
| Q3 25 | $-194.8M | $127.2M | ||
| Q2 25 | $-158.7M | $90.4M | ||
| Q1 25 | $-219.9M | $52.7M | ||
| Q4 24 | $-215.4M | $17.7M | ||
| Q3 24 | $-266.1M | $-5.1M | ||
| Q2 24 | $-317.7M | $-52.6M | ||
| Q1 24 | $-96.4M | $-86.4M |
总资产PLNTRPD
| Q4 25 | $3.1B | $1.7B | ||
| Q3 25 | $3.1B | $1.7B | ||
| Q2 25 | $3.1B | $1.6B | ||
| Q1 25 | $3.1B | $1.6B | ||
| Q4 24 | $3.1B | $1.7B | ||
| Q3 24 | $3.0B | $1.6B | ||
| Q2 24 | $3.0B | $1.5B | ||
| Q1 24 | $3.0B | $1.5B |
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 | $109.1M | $37.6M |
| 自由现金流经营现金流 - 资本支出 | $59.0M | $36.4M |
| 自由现金流率自由现金流/营收 | 15.7% | 16.8% |
| 资本支出强度资本支出/营收 | 13.3% | 0.5% |
| 现金转化率经营现金流/净利润 | 1.81× | 12.01× |
| 过去12个月自由现金流最近4个季度 | $254.8M | $146.2M |
8季度趋势，按日历期对齐
经营现金流PLNTRPD
| Q4 25 | $109.1M | $37.6M | ||
| Q3 25 | $131.5M | $39.0M | ||
| Q2 25 | $44.0M | $47.5M | ||
| Q1 25 | $133.9M | $29.8M | ||
| Q4 24 | $49.1M | $63.8M | ||
| Q3 24 | $126.8M | $44.0M | ||
| Q2 24 | $78.2M | $32.9M | ||
| Q1 24 | $89.7M | $31.1M |
自由现金流PLNTRPD
| Q4 25 | $59.0M | $36.4M | ||
| Q3 25 | $76.7M | $34.8M | ||
| Q2 25 | $8.2M | $46.6M | ||
| Q1 25 | $110.9M | $28.4M | ||
| Q4 24 | $7.0M | $62.6M | ||
| Q3 24 | $78.2M | $42.6M | ||
| Q2 24 | $40.2M | $32.6M | ||
| Q1 24 | $63.4M | $30.4M |
自由现金流率PLNTRPD
| Q4 25 | 15.7% | 16.8% | ||
| Q3 25 | 23.2% | 16.0% | ||
| Q2 25 | 2.4% | 21.8% | ||
| Q1 25 | 40.1% | 13.5% | ||
| Q4 24 | 2.1% | 28.9% | ||
| Q3 24 | 26.7% | 19.9% | ||
| Q2 24 | 13.4% | 15.7% | ||
| Q1 24 | 25.6% | 14.8% |
资本支出强度PLNTRPD
| Q4 25 | 13.3% | 0.5% | ||
| Q3 25 | 16.6% | 1.9% | ||
| Q2 25 | 10.5% | 0.4% | ||
| Q1 25 | 8.3% | 0.6% | ||
| Q4 24 | 12.4% | 0.5% | ||
| Q3 24 | 16.6% | 0.6% | ||
| Q2 24 | 12.6% | 0.1% | ||
| Q1 24 | 10.6% | 0.3% |
现金转化率PLNTRPD
| Q4 25 | 1.81× | 12.01× | ||
| Q3 25 | 2.23× | 3.97× | ||
| Q2 25 | 0.76× | 5.70× | ||
| Q1 25 | 3.20× | 14.14× | ||
| Q4 24 | 1.04× | 29.36× | ||
| Q3 24 | 3.02× | 2.85× | ||
| Q2 24 | 1.61× | 5.03× | ||
| Q1 24 | 2.62× | 22.10× |
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
PLNT
| Corporate Owned Club Segment | $135.6M | 36% |
| Equipment Revenue | $121.2M | 32% |
| Franchise | $98.6M | 26% |
| Advertising | $20.8M | 6% |
| Related Party | $4.3M | 1% |
RPD
| Products | $209.1M | 96% |
| Services | $8.2M | 4% |
