vs
昆腾（QMCO）与REGIS CORP（RGS）财务数据对比。点击上方公司名可切换其他公司
昆腾的季度营收约是REGIS CORP的1.3倍（$74.6M vs $57.1M），REGIS CORP净利率更高（0.8% vs -37.3%，领先38.1%），REGIS CORP同比增速更快（22.3% vs 2.8%），REGIS CORP自由现金流更多（$891.0K vs $-5.6M），过去两年REGIS CORP的营收复合增速更高（7.8% vs 2.1%）
昆腾公司是一家专注数据存储、管理与保护的科技企业，为全生命周期的视频及非结构化数据提供存储、管理、归档与保护技术服务，客户覆盖各行各业的企业、媒体娱乐公司、政府机构、数据企业以及生命科学机构。公司总部位于加利福尼亚州圣何塞，在全球多地设有分支机构。
瑞吉斯公司是一家美国美发沙龙运营商，总部位于明尼苏达州明尼阿波利斯市。截至2021年8月，该集团旗下拥有5563家加盟沙龙以及276家直营门店，是北美地区规模领先的美发沙龙连锁经营企业。
QMCO vs RGS — 直观对比
营收规模更大
QMCO
是对方的1.3倍
$57.1M
营收增速更快
RGS
高出19.5%
2.8%
净利率更高
RGS
高出38.1%
-37.3%
自由现金流更多
RGS
多$6.5M
$-5.6M
两年增速更快
RGS
近两年复合增速
2.1%
损益表 — Q3 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $74.6M | $57.1M |
| 净利润 | $-27.8M | $456.0K |
| 毛利率 | 38.8% | — |
| 营业利润率 | -1.6% | 10.8% |
| 净利率 | -37.3% | 0.8% |
| 营收同比 | 2.8% | 22.3% |
| 净利润同比 | 61.0% | -94.0% |
| 每股收益（稀释后） | $-2.03 | $0.16 |
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QMCORGS
| Q4 25 | $74.6M | $57.1M | ||
| Q3 25 | $62.7M | $59.0M | ||
| Q2 25 | $64.3M | $60.4M | ||
| Q1 25 | $61.3M | $57.0M | ||
| Q4 24 | $68.7M | $46.7M | ||
| Q3 24 | $71.8M | $46.1M | ||
| Q2 24 | $72.3M | $49.4M | ||
| Q1 24 | $71.5M | $49.2M |
净利润QMCORGS
| Q4 25 | $-27.8M | $456.0K | ||
| Q3 25 | $-46.5M | $1.4M | ||
| Q2 25 | $-17.2M | $116.5M | ||
| Q1 25 | $-7.7M | $250.0K | ||
| Q4 24 | $-75.3M | $7.6M | ||
| Q3 24 | $-12.2M | $-853.0K | ||
| Q2 24 | $-19.9M | $91.2M | ||
| Q1 24 | $-18.9M | $-2.3M |
毛利率QMCORGS
| Q4 25 | 38.8% | — | ||
| Q3 25 | 37.6% | — | ||
| Q2 25 | 35.3% | — | ||
| Q1 25 | 39.6% | — | ||
| Q4 24 | 40.6% | — | ||
| Q3 24 | 42.7% | — | ||
| Q2 24 | 37.4% | — | ||
| Q1 24 | 38.2% | — |
营业利润率QMCORGS
| Q4 25 | -1.6% | 10.8% | ||
| Q3 25 | -13.0% | 10.0% | ||
| Q2 25 | -19.6% | 12.1% | ||
| Q1 25 | -18.9% | 8.8% | ||
| Q4 24 | -11.3% | 11.8% | ||
| Q3 24 | -7.7% | 4.6% | ||
| Q2 24 | -23.3% | — | ||
| Q1 24 | -19.3% | 8.3% |
净利率QMCORGS
| Q4 25 | -37.3% | 0.8% | ||
| Q3 25 | -74.1% | 2.3% | ||
| Q2 25 | -26.8% | 192.9% | ||
| Q1 25 | -12.6% | 0.4% | ||
| Q4 24 | -109.6% | 16.4% | ||
| Q3 24 | -16.9% | -1.9% | ||
| Q2 24 | -27.5% | 184.7% | ||
| Q1 24 | -26.5% | -4.7% |
每股收益（稀释后）QMCORGS
| Q4 25 | $-2.03 | $0.16 | ||
| Q3 25 | $-3.49 | $0.49 | ||
| Q2 25 | $-1.87 | $43.67 | ||
| Q1 25 | $-0.31 | $0.08 | ||
| Q4 24 | $-15.35 | $2.71 | ||
| Q3 24 | $-2.54 | $-0.36 | ||
| Q2 24 | $-4.15 | $38.40 | ||
| Q1 24 | $-5.80 | $-1.00 |
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 | $13.2M | $18.4M |
| 总债务越低越好 | $75.9M | $113.3M |
| 股东权益账面价值 | $-184.2M | $188.7M |
| 总资产 | $149.3M | $588.3M |
| 负债/权益比越低杠杆越低 | — | 0.60× |
8季度趋势，按日历期对齐
现金及短期投资QMCORGS
| Q4 25 | $13.2M | $18.4M | ||
| Q3 25 | $14.7M | $16.6M | ||
| Q2 25 | $37.4M | $17.0M | ||
| Q1 25 | $16.5M | $13.3M | ||
| Q4 24 | $20.4M | $10.2M | ||
| Q3 24 | $16.7M | $6.3M | ||
| Q2 24 | $17.3M | $10.1M | ||
| Q1 24 | $25.7M | $5.9M |
总债务QMCORGS
| Q4 25 | $75.9M | $113.3M | ||
| Q3 25 | $0 | $111.3M | ||
| Q2 25 | $0 | $110.8M | ||
| Q1 25 | $0 | $112.0M | ||
| Q4 24 | $0 | $111.5M | ||
| Q3 24 | $123.0M | $95.2M | ||
| Q2 24 | $100.9M | $99.5M | ||
| Q1 24 | $0 | $179.7M |
股东权益QMCORGS
| Q4 25 | $-184.2M | $188.7M | ||
| Q3 25 | $-160.5M | $187.6M | ||
| Q2 25 | $-114.4M | $185.6M | ||
| Q1 25 | $-164.4M | $68.6M | ||
| Q4 24 | $-196.6M | $66.7M | ||
| Q3 24 | $-151.1M | $56.4M | ||
| Q2 24 | $-140.3M | $56.8M | ||
| Q1 24 | $-121.5M | $-35.8M |
总资产QMCORGS
| Q4 25 | $149.3M | $588.3M | ||
| Q3 25 | $137.7M | $592.1M | ||
| Q2 25 | $169.2M | $599.0M | ||
| Q1 25 | $155.4M | $511.2M | ||
| Q4 24 | $168.1M | $530.1M | ||
| Q3 24 | $163.1M | $508.9M | ||
| Q2 24 | $173.1M | $530.5M | ||
| Q1 24 | $187.6M | $543.7M |
负债/权益比QMCORGS
| Q4 25 | — | 0.60× | ||
| Q3 25 | — | 0.59× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 1.63× | ||
| Q4 24 | — | 1.67× | ||
| Q3 24 | — | 1.69× | ||
| Q2 24 | — | 1.75× | ||
| Q1 24 | — | — |
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 | $-4.9M | $1.7M |
| 自由现金流经营现金流 - 资本支出 | $-5.6M | $891.0K |
| 自由现金流率自由现金流/营收 | -7.5% | 1.6% |
| 资本支出强度资本支出/营收 | 0.9% | 1.4% |
| 现金转化率经营现金流/净利润 | — | 3.65× |
| 过去12个月自由现金流最近4个季度 | $-43.6M | $14.9M |
8季度趋势，按日历期对齐
经营现金流QMCORGS
| Q4 25 | $-4.9M | $1.7M | ||
| Q3 25 | $-15.6M | $2.3M | ||
| Q2 25 | $-16.9M | $6.8M | ||
| Q1 25 | $-3.3M | $6.2M | ||
| Q4 24 | $-3.2M | $2.1M | ||
| Q3 24 | $-15.3M | $-1.3M | ||
| Q2 24 | $-1.9M | $5.1M | ||
| Q1 24 | $10.6M | $-277.0K |
自由现金流QMCORGS
| Q4 25 | $-5.6M | $891.0K | ||
| Q3 25 | $-16.0M | $1.9M | ||
| Q2 25 | $-18.1M | $6.2M | ||
| Q1 25 | $-3.9M | $5.9M | ||
| Q4 24 | $-4.2M | $1.7M | ||
| Q3 24 | $-16.9M | $-1.4M | ||
| Q2 24 | $-3.5M | $5.1M | ||
| Q1 24 | $9.7M | $-326.0K |
自由现金流率QMCORGS
| Q4 25 | -7.5% | 1.6% | ||
| Q3 25 | -25.5% | 3.2% | ||
| Q2 25 | -28.1% | 10.3% | ||
| Q1 25 | -6.4% | 10.3% | ||
| Q4 24 | -6.2% | 3.6% | ||
| Q3 24 | -23.5% | -3.0% | ||
| Q2 24 | -4.9% | 10.3% | ||
| Q1 24 | 13.6% | -0.7% |
资本支出强度QMCORGS
| Q4 25 | 0.9% | 1.4% | ||
| Q3 25 | 0.7% | 0.7% | ||
| Q2 25 | 1.9% | 0.9% | ||
| Q1 25 | 1.0% | 0.6% | ||
| Q4 24 | 1.6% | 0.9% | ||
| Q3 24 | 2.2% | 0.0% | ||
| Q2 24 | 2.2% | 0.0% | ||
| Q1 24 | 1.2% | 0.1% |
现金转化率QMCORGS
| Q4 25 | — | 3.65× | ||
| Q3 25 | — | 1.68× | ||
| Q2 25 | — | 0.06× | ||
| Q1 25 | — | 24.80× | ||
| Q4 24 | — | 0.28× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 0.06× | ||
| 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
QMCO
| Secondary Storage Systems | $30.6M | 41% |
| Service And Subscriptions | $26.5M | 36% |
| Primary Storage Systems | $10.1M | 14% |
| Subscriptions | $4.4M | 6% |
| Royalty | $1.6M | 2% |
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
