vs
罗塞塔石碑（STEP）与Bristow Group Inc.（VTOL）财务数据对比。点击上方公司名可切换其他公司
罗塞塔石碑的季度营收约是Bristow Group Inc.的1.6倍（$586.5M vs $377.3M），Bristow Group Inc.净利率更高（4.9% vs -21.0%，领先25.9%），罗塞塔石碑同比增速更快（73.0% vs 6.7%），Bristow Group Inc.自由现金流更多（$47.8M vs $26.7M），过去两年罗塞塔石碑的营收复合增速更高（28.2% vs 5.8%）
罗塞塔石碑是美国教育科技软件企业，开发语言学习、读写能力提升及脑训练类软件，旗下语言学习产品知名度极高。2013年公司收购Livemocha、Lexia Learning等品牌拓展教育科技业务矩阵，2021年正式成为IXL Learning的子公司。
布里斯托集团旗下的布里斯托直升机有限公司是英国民用直升机运营企业，最初扎根于苏格兰阿伯丁机场，目前集团总部设在美国得克萨斯州休斯顿。2020年，布里斯托集团与美国大型商用直升机运营企业Era直升机完成合并，合并后企业沿用布里斯托品牌名称运营。
STEP vs VTOL — 直观对比
营收规模更大
STEP
是对方的1.6倍
$377.3M
营收增速更快
STEP
高出66.3%
6.7%
净利率更高
VTOL
高出25.9%
-21.0%
自由现金流更多
VTOL
多$21.1M
$26.7M
两年增速更快
STEP
近两年复合增速
5.8%
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $586.5M | $377.3M |
| 净利润 | $-123.5M | $18.4M |
| 毛利率 | — | — |
| 营业利润率 | -33.2% | 8.5% |
| 净利率 | -21.0% | 4.9% |
| 营收同比 | 73.0% | 6.7% |
| 净利润同比 | 35.7% | -42.1% |
| 每股收益（稀释后） | $-1.55 | $0.61 |
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STEPVTOL
| Q4 25 | $586.5M | $377.3M | ||
| Q3 25 | $454.2M | $386.3M | ||
| Q2 25 | $364.3M | $376.4M | ||
| Q1 25 | $377.7M | $350.5M | ||
| Q4 24 | $339.0M | $353.5M | ||
| Q3 24 | $271.7M | $365.1M | ||
| Q2 24 | $186.4M | $359.7M | ||
| Q1 24 | $356.8M | $337.1M |
净利润STEPVTOL
| Q4 25 | $-123.5M | $18.4M | ||
| Q3 25 | $-366.1M | $51.5M | ||
| Q2 25 | $-38.4M | $31.7M | ||
| Q1 25 | $-18.5M | $27.4M | ||
| Q4 24 | $-192.0M | $31.8M | ||
| Q3 24 | $17.6M | $28.2M | ||
| Q2 24 | $13.3M | $28.2M | ||
| Q1 24 | $30.8M | $6.6M |
营业利润率STEPVTOL
| Q4 25 | -33.2% | 8.5% | ||
| Q3 25 | -148.8% | 13.1% | ||
| Q2 25 | -5.6% | 11.3% | ||
| Q1 25 | 2.6% | 9.6% | ||
| Q4 24 | -101.7% | 9.0% | ||
| Q3 24 | 21.3% | 9.1% | ||
| Q2 24 | 29.4% | 12.4% | ||
| Q1 24 | 26.5% | 6.8% |
净利率STEPVTOL
| Q4 25 | -21.0% | 4.9% | ||
| Q3 25 | -80.6% | 13.3% | ||
| Q2 25 | -10.5% | 8.4% | ||
| Q1 25 | -4.9% | 7.8% | ||
| Q4 24 | -56.6% | 9.0% | ||
| Q3 24 | 6.5% | 7.7% | ||
| Q2 24 | 7.2% | 7.8% | ||
| Q1 24 | 8.6% | 2.0% |
每股收益（稀释后）STEPVTOL
| Q4 25 | $-1.55 | $0.61 | ||
| Q3 25 | $-4.66 | $1.72 | ||
| Q2 25 | $-0.49 | $1.07 | ||
| Q1 25 | $-0.37 | $0.92 | ||
| Q4 24 | $-2.61 | $1.07 | ||
| Q3 24 | $0.26 | $0.95 | ||
| Q2 24 | $0.20 | $0.96 | ||
| Q1 24 | $0.47 | $0.23 |
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 | — | $286.2M |
| 总债务越低越好 | $270.2M | $671.5M |
| 股东权益账面价值 | $-378.8M | $1.1B |
| 总资产 | $5.2B | $2.3B |
| 负债/权益比越低杠杆越低 | — | 0.63× |
8季度趋势，按日历期对齐
现金及短期投资STEPVTOL
| Q4 25 | — | $286.2M | ||
| Q3 25 | — | $245.5M | ||
| Q2 25 | — | $251.8M | ||
| Q1 25 | — | $191.1M | ||
| Q4 24 | — | $247.5M | ||
| Q3 24 | — | $200.3M | ||
| Q2 24 | — | $178.6M | ||
| Q1 24 | — | $140.6M |
总债务STEPVTOL
| Q4 25 | $270.2M | $671.5M | ||
| Q3 25 | $269.9M | $675.0M | ||
| Q2 25 | $269.6M | $705.2M | ||
| Q1 25 | $269.3M | $701.9M | ||
| Q4 24 | $168.9M | $689.8M | ||
| Q3 24 | $172.3M | $629.1M | ||
| Q2 24 | $172.1M | $594.2M | ||
| Q1 24 | $148.8M | $544.1M |
股东权益STEPVTOL
| Q4 25 | $-378.8M | $1.1B | ||
| Q3 25 | $-233.5M | $1.0B | ||
| Q2 25 | $153.9M | $984.4M | ||
| Q1 25 | $179.4M | $931.7M | ||
| Q4 24 | $209.8M | $891.7M | ||
| Q3 24 | $397.5M | $899.2M | ||
| Q2 24 | $366.9M | $849.1M | ||
| Q1 24 | $324.5M | $820.7M |
总资产STEPVTOL
| Q4 25 | $5.2B | $2.3B | ||
| Q3 25 | $5.3B | $2.3B | ||
| Q2 25 | $4.8B | $2.3B | ||
| Q1 25 | $4.6B | $2.2B | ||
| Q4 24 | $4.3B | $2.1B | ||
| Q3 24 | $4.0B | $2.1B | ||
| Q2 24 | $3.8B | $2.0B | ||
| Q1 24 | $3.8B | $1.9B |
负债/权益比STEPVTOL
| Q4 25 | — | 0.63× | ||
| Q3 25 | — | 0.65× | ||
| Q2 25 | 1.75× | 0.72× | ||
| Q1 25 | 1.50× | 0.75× | ||
| Q4 24 | 0.81× | 0.77× | ||
| Q3 24 | 0.43× | 0.70× | ||
| Q2 24 | 0.47× | 0.70× | ||
| Q1 24 | 0.46× | 0.66× |
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 | $27.2M | $76.9M |
| 自由现金流经营现金流 - 资本支出 | $26.7M | $47.8M |
| 自由现金流率自由现金流/营收 | 4.6% | 12.7% |
| 资本支出强度资本支出/营收 | 0.1% | 7.7% |
| 现金转化率经营现金流/净利润 | — | 4.17× |
| 过去12个月自由现金流最近4个季度 | $18.6M | $56.4M |
8季度趋势，按日历期对齐
经营现金流STEPVTOL
| Q4 25 | $27.2M | $76.9M | ||
| Q3 25 | $16.2M | $23.1M | ||
| Q2 25 | $46.3M | $99.0M | ||
| Q1 25 | $-66.5M | $-603.0K | ||
| Q4 24 | $27.6M | $51.1M | ||
| Q3 24 | $53.7M | $66.0M | ||
| Q2 24 | $50.2M | $33.7M | ||
| Q1 24 | $7.6M | $26.7M |
自由现金流STEPVTOL
| Q4 25 | $26.7M | $47.8M | ||
| Q3 25 | $15.9M | $-6.2M | ||
| Q2 25 | $45.2M | $67.4M | ||
| Q1 25 | $-69.2M | $-52.7M | ||
| Q4 24 | $27.0M | $-32.4M | ||
| Q3 24 | $52.4M | $9.0M | ||
| Q2 24 | $49.6M | $-16.7M | ||
| Q1 24 | $6.7M | $-37.9M |
自由现金流率STEPVTOL
| Q4 25 | 4.6% | 12.7% | ||
| Q3 25 | 3.5% | -1.6% | ||
| Q2 25 | 12.4% | 17.9% | ||
| Q1 25 | -18.3% | -15.0% | ||
| Q4 24 | 8.0% | -9.2% | ||
| Q3 24 | 19.3% | 2.5% | ||
| Q2 24 | 26.6% | -4.6% | ||
| Q1 24 | 1.9% | -11.2% |
资本支出强度STEPVTOL
| Q4 25 | 0.1% | 7.7% | ||
| Q3 25 | 0.1% | 7.6% | ||
| Q2 25 | 0.3% | 8.4% | ||
| Q1 25 | 0.7% | 14.9% | ||
| Q4 24 | 0.2% | 23.6% | ||
| Q3 24 | 0.5% | 15.6% | ||
| Q2 24 | 0.3% | 14.0% | ||
| Q1 24 | 0.3% | 19.2% |
现金转化率STEPVTOL
| Q4 25 | — | 4.17× | ||
| Q3 25 | — | 0.45× | ||
| Q2 25 | — | 3.12× | ||
| Q1 25 | — | -0.02× | ||
| Q4 24 | — | 1.61× | ||
| Q3 24 | 3.05× | 2.34× | ||
| Q2 24 | 3.76× | 1.20× | ||
| Q1 24 | 0.25× | 4.04× |
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
STEP
| Other | $210.1M | 36% |
| Management And Advisory Fees Net Focused Commingled Funds | $143.3M | 24% |
| Carried Interest Allocation Focused Commingled Funds | $85.1M | 15% |
| Carried Interest Allocation Separately Managed Accounts | $63.6M | 11% |
| Carried Interest Allocation Realized | $46.7M | 8% |
| Management And Advisory Fees Net Advisory And Other Services | $18.3M | 3% |
| Legacy Carried Interest Allocation Focused Commingled Funds | $10.3M | 2% |
| Income Based Incentive Fees | $6.0M | 1% |
| Management And Advisory Fees Net Fund Reimbursement Revenues | $3.1M | 1% |
VTOL
| Offshore Energy Services | $247.5M | 66% |
| Government Services | $100.1M | 27% |
| Other | $21.9M | 6% |
| Related Party | $7.8M | 2% |
