vs
Redwire Corp（RDW）与REGIS CORP（RGS）财务数据对比。点击上方公司名可切换其他公司
Redwire Corp的季度营收约是REGIS CORP的1.9倍（$108.8M vs $57.1M），REGIS CORP净利率更高（0.8% vs -78.6%，领先79.4%），Redwire Corp同比增速更快（56.4% vs 22.3%），REGIS CORP自由现金流更多（$891.0K vs $-26.5M），过去两年Redwire Corp的营收复合增速更高（11.3% vs 7.8%）
Redwire Corp是一家总部位于美国佛罗里达州杰克逊维尔的航空航天制造与空间基础设施技术企业，由私募股权公司AE Industrial Partners于2020年6月1日整合旗下投资组合企业Adcole Space与Deep Space Systems组建而成，2021年1月完成上市，专注于航天领域相关技术与产品的研发落地。
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。
RDW vs RGS — 直观对比
营收规模更大
RDW
是对方的1.9倍
$57.1M
营收增速更快
RDW
高出34.1%
22.3%
净利率更高
RGS
高出79.4%
-78.6%
自由现金流更多
RGS
多$27.3M
$-26.5M
两年增速更快
RDW
近两年复合增速
7.8%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $108.8M | $57.1M |
| 净利润 | $-85.5M | $456.0K |
| 毛利率 | 9.6% | — |
| 营业利润率 | -75.0% | 10.8% |
| 净利率 | -78.6% | 0.8% |
| 营收同比 | 56.4% | 22.3% |
| 净利润同比 | -27.3% | -94.0% |
| 每股收益（稀释后） | $-0.49 | $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RDWRGS
| Q4 25 | $108.8M | $57.1M | ||
| Q3 25 | $103.4M | $59.0M | ||
| Q2 25 | $61.8M | $60.4M | ||
| Q1 25 | $61.4M | $57.0M | ||
| Q4 24 | $69.6M | $46.7M | ||
| Q3 24 | $68.6M | $46.1M | ||
| Q2 24 | $78.1M | $49.4M | ||
| Q1 24 | $87.8M | $49.2M |
净利润RDWRGS
| Q4 25 | $-85.5M | $456.0K | ||
| Q3 25 | $-41.2M | $1.4M | ||
| Q2 25 | $-97.0M | $116.5M | ||
| Q1 25 | $-2.9M | $250.0K | ||
| Q4 24 | $-67.2M | $7.6M | ||
| Q3 24 | $-21.0M | $-853.0K | ||
| Q2 24 | $-18.1M | $91.2M | ||
| Q1 24 | $-8.1M | $-2.3M |
毛利率RDWRGS
| Q4 25 | 9.6% | — | ||
| Q3 25 | 16.3% | — | ||
| Q2 25 | -30.9% | — | ||
| Q1 25 | 14.7% | — | ||
| Q4 24 | 6.6% | — | ||
| Q3 24 | 17.5% | — | ||
| Q2 24 | 16.6% | — | ||
| Q1 24 | 16.9% | — |
营业利润率RDWRGS
| Q4 25 | -75.0% | 10.8% | ||
| Q3 25 | -40.5% | 10.0% | ||
| Q2 25 | -148.8% | 12.1% | ||
| Q1 25 | -23.3% | 8.8% | ||
| Q4 24 | -27.3% | 11.8% | ||
| Q3 24 | -18.2% | 4.6% | ||
| Q2 24 | -9.1% | — | ||
| Q1 24 | -4.1% | 8.3% |
净利率RDWRGS
| Q4 25 | -78.6% | 0.8% | ||
| Q3 25 | -39.8% | 2.3% | ||
| Q2 25 | -157.0% | 192.9% | ||
| Q1 25 | -4.8% | 0.4% | ||
| Q4 24 | -96.6% | 16.4% | ||
| Q3 24 | -30.5% | -1.9% | ||
| Q2 24 | -23.2% | 184.7% | ||
| Q1 24 | -9.2% | -4.7% |
每股收益（稀释后）RDWRGS
| Q4 25 | $-0.49 | $0.16 | ||
| Q3 25 | $-0.29 | $0.49 | ||
| Q2 25 | $-1.41 | $43.67 | ||
| Q1 25 | $-0.09 | $0.08 | ||
| Q4 24 | $-1.39 | $2.71 | ||
| Q3 24 | $-0.37 | $-0.36 | ||
| Q2 24 | $-0.42 | $38.40 | ||
| Q1 24 | $-0.17 | $-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 | $94.5M | $18.4M |
| 总债务越低越好 | $85.2M | $113.3M |
| 股东权益账面价值 | $1.1B | $188.7M |
| 总资产 | $1.4B | $588.3M |
| 负债/权益比越低杠杆越低 | 0.08× | 0.60× |
8季度趋势，按日历期对齐
现金及短期投资RDWRGS
| Q4 25 | $94.5M | $18.4M | ||
| Q3 25 | $52.3M | $16.6M | ||
| Q2 25 | $76.5M | $17.0M | ||
| Q1 25 | — | $13.3M | ||
| Q4 24 | $33.7M | $10.2M | ||
| Q3 24 | $27.8M | $6.3M | ||
| Q2 24 | $30.8M | $10.1M | ||
| Q1 24 | $32.6M | $5.9M |
总债务RDWRGS
| Q4 25 | $85.2M | $113.3M | ||
| Q3 25 | $191.0M | $111.3M | ||
| Q2 25 | $190.7M | $110.8M | ||
| Q1 25 | $105.2M | $112.0M | ||
| Q4 24 | $125.7M | $111.5M | ||
| Q3 24 | $123.3M | $95.2M | ||
| Q2 24 | $95.4M | $99.5M | ||
| Q1 24 | $90.5M | $179.7M |
股东权益RDWRGS
| Q4 25 | $1.1B | $188.7M | ||
| Q3 25 | $928.0M | $187.6M | ||
| Q2 25 | $907.6M | $185.6M | ||
| Q1 25 | $-68.1M | $68.6M | ||
| Q4 24 | $-188.7M | $66.7M | ||
| Q3 24 | $-96.4M | $56.4M | ||
| Q2 24 | $-78.3M | $56.8M | ||
| Q1 24 | $-49.8M | $-35.8M |
总资产RDWRGS
| Q4 25 | $1.4B | $588.3M | ||
| Q3 25 | $1.4B | $592.1M | ||
| Q2 25 | $1.5B | $599.0M | ||
| Q1 25 | $314.1M | $511.2M | ||
| Q4 24 | $292.6M | $530.1M | ||
| Q3 24 | $289.9M | $508.9M | ||
| Q2 24 | $260.3M | $530.5M | ||
| Q1 24 | $259.5M | $543.7M |
负债/权益比RDWRGS
| Q4 25 | 0.08× | 0.60× | ||
| Q3 25 | 0.21× | 0.59× | ||
| Q2 25 | 0.21× | 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 | $-24.3M | $1.7M |
| 自由现金流经营现金流 - 资本支出 | $-26.5M | $891.0K |
| 自由现金流率自由现金流/营收 | -24.3% | 1.6% |
| 资本支出强度资本支出/营收 | 2.0% | 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 | $-190.8M | $14.9M |
8季度趋势，按日历期对齐
经营现金流RDWRGS
| Q4 25 | $-24.3M | $1.7M | ||
| Q3 25 | $-20.3M | $2.3M | ||
| Q2 25 | $-87.7M | $6.8M | ||
| Q1 25 | $-45.1M | $6.2M | ||
| Q4 24 | $7.1M | $2.1M | ||
| Q3 24 | $-17.7M | $-1.3M | ||
| Q2 24 | $-9.5M | $5.1M | ||
| Q1 24 | $2.8M | $-277.0K |
自由现金流RDWRGS
| Q4 25 | $-26.5M | $891.0K | ||
| Q3 25 | $-26.9M | $1.9M | ||
| Q2 25 | $-90.6M | $6.2M | ||
| Q1 25 | $-46.9M | $5.9M | ||
| Q4 24 | $4.7M | $1.7M | ||
| Q3 24 | $-19.3M | $-1.4M | ||
| Q2 24 | $-10.4M | $5.1M | ||
| Q1 24 | $1.2M | $-326.0K |
自由现金流率RDWRGS
| Q4 25 | -24.3% | 1.6% | ||
| Q3 25 | -26.0% | 3.2% | ||
| Q2 25 | -146.7% | 10.3% | ||
| Q1 25 | -76.3% | 10.3% | ||
| Q4 24 | 6.8% | 3.6% | ||
| Q3 24 | -28.1% | -3.0% | ||
| Q2 24 | -13.3% | 10.3% | ||
| Q1 24 | 1.4% | -0.7% |
资本支出强度RDWRGS
| Q4 25 | 2.0% | 1.4% | ||
| Q3 25 | 6.3% | 0.7% | ||
| Q2 25 | 4.8% | 0.9% | ||
| Q1 25 | 2.9% | 0.6% | ||
| Q4 24 | 3.4% | 0.9% | ||
| Q3 24 | 2.3% | 0.0% | ||
| Q2 24 | 1.2% | 0.0% | ||
| Q1 24 | 1.8% | 0.1% |
现金转化率RDWRGS
| 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
RDW
暂无分部数据
RGS
| Franchise Segment | $37.9M | 66% |
| Royalty | $13.6M | 24% |
| Other | $2.8M | 5% |
| Fees | $1.8M | 3% |
| Franchise Fees | $1.0M | 2% |
