{ "version": "full-812-research-v1", "as_of": "2026-09-13", "window_start": "2023-09-13", "universe": 812, "complete_first_pass": true, "counts": { "watch": 462, "promising": 197, "unresolved": 113, "no_material_change": 40 }, "financial_counts": { "matched_latest_quarter": 698, "partial": 63, "source_conflict": 19, "unresolved": 32 }, "transcript_coverage": 740, "selected_count": 8, "items": [ { "ticker": "ITRI", "name": "ITRON, INC.", "company_business": "智能计量设备、软件与公用事业服务", "stage": "利润结构改善，不是总收入增长", "why_selected": "Outcomes 的收入和利润跨期增长，适合检查硬件平台能否转成更多服务收入。", "business_improvement": "既有智能计量终端平台上增加服务和经常性应用；Outcomes H1 服务、经常性收入及硬件增长，但软件许可证销售下降。2026 年 Locusview 并购扩充公用事业工程软件，新 Resiliency 部门 Q2 收入 15.820m。2024 年终端管理数量 102.339m vs 2023 年 98.046m，平台扩展不是单季叙事。", "financial_improvement": "2026Q2 总收入 562.902m vs 606.761m，下降 7.2%，GAAP 毛利率 41.0% vs 36.9%。Outcomes 收入 96.399m vs 85.067m，增长 13.3%，收入占比 17.1% vs 14.0%；H1 增长 17.5%。该部门 Q2 营业利润 20.542m vs 15.687m，H1 42.897m vs 30.017m。", "continuity": "2024 年整体增长主要来自产品收入增加 267.9m，服务收入反而减少 0.7m，故不能把三年改善全归为 SaaS。2026 年 Outcomes 两季累计增长及利润增长支持近期服务扩展；Resiliency 新并购必须单列。", "management": { "current_ceo": "Thomas L. Deitrich", "appointment_verified": "2019-08", "recent_three_year_change": false, "assessment": "不是近三年更换 CEO；应评价存量管理团队执行，不因没有换 CEO 扣除业务变化资格。" }, "moat": "已安装终端、端到端软硬件和公用事业流程整合形成潜在迁移成本；年报列出 Landis+Gyr、Xylem、Ericsson、Advanced Energy Industries 等竞争者。平台兼容、行业知识优势主要是管理层自述，尚无独立留存率/招标胜率证据，不能打成确定垄断。", "competition": "竞争与份额缺口见护城河及反证。", "counterevidence": [ "Outcomes 调整后毛利率仅 38.8%，低于 Networked 的 42.8%；不能简单称收入占比提高必然提升全公司毛利。", "Outcomes 利润改善包括较低浮动薪酬、营销及研发支出，不是全部经常性收入带来的经营杠杆。", "新 Resiliency 毛利率 75.3% 与并购影响要剥离；Networked 收入下降 17%。", "Q2 净利润下降，电话会解释为利息收入下降和税率上升；不应仅用净利率门槛淘汰。", "2026Q2 债务约 1.610b vs 2025 年底 1.265b；Locusview 新增商誉 357m，投资回报还未兑现。" ], "source_links": [ { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000178/itri-20260630.htm", "sha256": "cc73330751399eaf728304930a4fc6970f38c135de0f987513bef3059d4b21b4", "text_sha256": "70f722e793f66ae60ed2e8cbd187e41dce1be9f7bb849f7b839f5fce3080ee64", "offsets": [ 31049, 32992, 81862, 116727, 125180, 132720, 133988 ] }, { "kind": "SEC 原始财报", "period": "2025-12-31", "url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/itri-20251231.htm", "sha256": "aa7bec13af3650b65ce6bb1d6b8a1519b418d6f91902b1625334e9c395ad1079", "text_sha256": "3cca67e3c5b096d4ca4b2becde20e62ebf44ec1baa903cc6e3e066b084cf74e5", "offsets": [ 18372, 29192, 33123, 52451 ] }, { "kind": "SEC 原始财报", "period": "2024-12-31", "url": "https://www.sec.gov/Archives/edgar/data/780571/000078057125000007/itri-20241231.htm", "sha256": "3e0d675b9bef22cdbc102ff2e24cc53674de7cc301c39748092d15fc7e940132", "text_sha256": "4e01337fad7d6659d5b1731e55d6fd61418e6a3bd04913df2c7bef9dbd882662", "offsets": [ 29905, 143965, 144316 ] }, { "kind": "本地电话会（管理层陈述）", "period": "2026Q2", "content_hash": "3191b2b07c855545a2489b636cf161afbfcdcf8a7c8d3a3a7ffa02826a1a59a2", "offsets": [ 2981, 7426, 8093, 9632 ] } ], "primary_check": { "ticker": "ITRI", "period": "2026-06-30", "source_period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000178/itri-20260630.htm", "sha256": "cc73330751399eaf728304930a4fc6970f38c135de0f987513bef3059d4b21b4", "checks": { "revenue": { "local": 562902000.0, "alternatives": [ { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "value": 562902000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "current": 562902000.0, "prior": 606761000.0, "prior_periods": [ "2025-06-30" ] } }, "operating_income": { "local": 76066000.0, "alternatives": [ { "concept": "us-gaap:OperatingIncomeLoss", "value": 76066000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:OperatingIncomeLoss", "current": 76066000.0, "prior": 76413000.0, "prior_periods": [ "2025-06-30" ] } }, "net_income": { "local": 53272000.0, "alternatives": [ { "concept": "us-gaap:NetIncomeLoss", "value": 53272000.0 }, { "concept": "us-gaap:ProfitLoss", "value": 53473000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:NetIncomeLoss", "current": 53272000.0, "prior": 68340000.0, "prior_periods": [ "2025-06-30" ] } } }, "status": "matched_latest_quarter", "reason": "只对照最新单季收入／营业利润／净利润；不等于完成分部、同比重述与现金质量审计。净利润保留候选标签，匹配值不自动解决少数股东口径。" }, "history": [ { "period": "2023Q3", "filed_at": "2023-11-02", "report_date": "2023-09-30", "revenue": 560772000.0, "revenue_yoy_pct": 33.244309271491716, "gross_margin": 0.33383086174060045, "operating_margin": 0.09788291854800169, "ttm_fcf_margin": 0.01980715627454334, "prior_revenue_yoy_pct": 25.281905705725173, "prior_gross_margin": 0.2852777645772941, "prior_operating_margin": 0.016366487668108158, "prior_ttm_fcf_margin": 0.016204354610163698, "changes_pp": { "demand": 7.962403565766543, "gross_margin": 4.855309716330636, "operating_margin": 8.151643087989353, "cash_margin": 0.36028016643796407 }, "signals": [ "demand", "gross_margin", "operating_margin" ], "accession": "0000780571-23-000034", "currency": "USD", "net_margin": 0.07163695762270585, "prior_net_margin": 0.009782350425319584, "net_margin_yoy_pp": 6.185460719738627 }, { "period": "2023Q4", "filed_at": "2024-02-26", "report_date": "2023-12-31", "revenue": 577173000.0, "revenue_yoy_pct": 23.461842046157045, "gross_margin": 0.34026193186444964, "operating_margin": 0.08536435349539913, "ttm_fcf_margin": 0.045125833109821205, "prior_revenue_yoy_pct": 33.244309271491716, "prior_gross_margin": 0.30117799059233225, "prior_operating_margin": 0.026483932310996362, "prior_ttm_fcf_margin": 0.00264707913502387, "changes_pp": { "demand": -9.78246722533467, "gross_margin": 3.9083941272117393, "operating_margin": 5.888042118440277, "cash_margin": 4.247875397479733 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.07690241920533358, "prior_net_margin": 0.047513214158133525, "net_margin_yoy_pp": 2.9389205047200058 }, { "period": "2024Q1", "filed_at": "2024-05-02", "report_date": "2024-03-31", "revenue": 603442000.0, "revenue_yoy_pct": 22.001625496848078, "gross_margin": 0.3403458824543204, "operating_margin": 0.10406965375297046, "ttm_fcf_margin": 0.06033980048693141, "prior_revenue_yoy_pct": 23.461842046157045, "prior_gross_margin": 0.31613891932764276, "prior_operating_margin": -0.021012175052262553, "prior_ttm_fcf_margin": -0.0016210697186711195, "changes_pp": { "demand": -1.4602165493089672, "gross_margin": 2.420696312667764, "operating_margin": 12.508182880523302, "cash_margin": 6.1960870205602525 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000780571-24-000010", "currency": "USD", "net_margin": 0.08570997709804754, "prior_net_margin": -0.023929577977348175, "net_margin_yoy_pp": 10.963955507539572 }, { "period": "2024Q2", "filed_at": "2024-08-01", "report_date": "2024-06-30", "revenue": 609069000.0, "revenue_yoy_pct": 12.56750512872642, "gross_margin": 0.34554377254465424, "operating_margin": 0.10614068356787162, "ttm_fcf_margin": 0.06227132096920768, "prior_revenue_yoy_pct": 22.001625496848078, "prior_gross_margin": 0.3214870534311642, "prior_operating_margin": 0.06487145840649085, "prior_ttm_fcf_margin": 0.012084474379157596, "changes_pp": { "demand": -9.434120368121658, "gross_margin": 2.4056719113490055, "operating_margin": 4.126922516138078, "cash_margin": 5.018684659005008 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000780571-24-000043", "currency": "USD", "net_margin": 0.0842564635533905, "prior_net_margin": 0.04472803888591125, "net_margin_yoy_pp": 3.952842466747925 }, { "period": "2024Q3", "filed_at": "2024-10-31", "report_date": "2024-09-30", "revenue": 615462000.0, "revenue_yoy_pct": 9.752626735999659, "gross_margin": 0.340553925343888, "operating_margin": 0.1201260191530915, "ttm_fcf_margin": 0.07349366732830356, "prior_revenue_yoy_pct": 12.56750512872642, "prior_gross_margin": 0.33383086174060045, "prior_operating_margin": 0.09788291854800169, "prior_ttm_fcf_margin": 0.01980715627454334, "changes_pp": { "demand": -2.8148783927267615, "gross_margin": 0.672306360328756, "operating_margin": 2.2243100605089814, "cash_margin": 5.368651105376022 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0000780571-24-000048", "currency": "USD", "net_margin": 0.126667446568594, "prior_net_margin": 0.07163695762270585, "net_margin_yoy_pp": 5.503048894588815 }, { "period": "2024Q4", "filed_at": "2025-02-25", "report_date": "2024-12-31", "revenue": 612864000.0, "revenue_yoy_pct": 6.183761194650472, "gross_margin": 0.348984440267335, "operating_margin": 0.10235549812030076, "ttm_fcf_margin": 0.08505811735892237, "prior_revenue_yoy_pct": 9.752626735999659, "prior_gross_margin": 0.34026193186444964, "prior_operating_margin": 0.08536435349539913, "prior_ttm_fcf_margin": 0.045125833109821205, "changes_pp": { "demand": -3.5688655413491865, "gross_margin": 0.8722508402885354, "operating_margin": 1.699114462490163, "cash_margin": 3.993228424910116 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.09481222587719298, "prior_net_margin": 0.07690241920533358, "net_margin_yoy_pp": 1.79098066718594 }, { "period": "2025Q1", "filed_at": "2025-05-01", "report_date": "2025-03-31", "revenue": 607151000.0, "revenue_yoy_pct": 0.6146406779773406, "gross_margin": 0.35776767229239514, "operating_margin": 0.12552561059769315, "ttm_fcf_margin": 0.09855735993513724, "prior_revenue_yoy_pct": 6.183761194650472, "prior_gross_margin": 0.3403458824543204, "prior_operating_margin": 0.10406965375297046, "prior_ttm_fcf_margin": 0.06033980048693141, "changes_pp": { "demand": -5.569120516673132, "gross_margin": 1.7421789838074742, "operating_margin": 2.1455956844722692, "cash_margin": 3.821755944820583 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000780571-25-000015", "currency": "USD", "net_margin": 0.10783808311276766, "prior_net_margin": 0.08570997709804754, "net_margin_yoy_pp": 2.2128106014720124 }, { "period": "2025Q2", "filed_at": "2025-07-31", "report_date": "2025-06-30", "revenue": 606761000.0, "revenue_yoy_pct": -0.37893900362684363, "gross_margin": 0.3685437923663518, "operating_margin": 0.1259359121631087, "ttm_fcf_margin": 0.1175106603041964, "prior_revenue_yoy_pct": 0.6146406779773406, "prior_gross_margin": 0.34554377254465424, "prior_operating_margin": 0.10614068356787162, "prior_ttm_fcf_margin": 0.06227132096920768, "changes_pp": { "demand": -0.9935796816041842, "gross_margin": 2.300001982169758, "operating_margin": 1.979522859523708, "cash_margin": 5.5239339334988715 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000780571-25-000036", "currency": "USD", "net_margin": 0.11263083817186668, "prior_net_margin": 0.0842564635533905, "net_margin_yoy_pp": 2.837437461847618 }, { "period": "2025Q3", "filed_at": "2025-10-30", "report_date": "2025-09-30", "revenue": 581625000.0, "revenue_yoy_pct": -5.4978211489905116, "gross_margin": 0.3774683000214915, "operating_margin": 0.14061121856866537, "ttm_fcf_margin": 0.14188625565260934, "prior_revenue_yoy_pct": -0.37893900362684363, "prior_gross_margin": 0.340553925343888, "prior_operating_margin": 0.1201260191530915, "prior_ttm_fcf_margin": 0.07349366732830356, "changes_pp": { "demand": -5.118882145363668, "gross_margin": 3.69143746776035, "operating_margin": 2.048519941557388, "cash_margin": 6.839258832430578 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000780571-25-000074", "currency": "USD", "net_margin": 0.11280980012894906, "prior_net_margin": 0.126667446568594, "net_margin_yoy_pp": -1.3857646439644933 }, { "period": "2025Q4", "filed_at": "2026-02-17", "report_date": "2025-12-31", "revenue": 571657000.0, "revenue_yoy_pct": -6.7236776837928165, "gross_margin": 0.4053759509636023, "operating_margin": 0.13759824510152066, "ttm_fcf_margin": 0.16182070417549216, "prior_revenue_yoy_pct": -5.4978211489905116, "prior_gross_margin": 0.348984440267335, "prior_operating_margin": 0.10235549812030076, "prior_ttm_fcf_margin": 0.08505811735892237, "changes_pp": { "demand": -1.225856534802305, "gross_margin": 5.63915106962673, "operating_margin": 3.52427469812199, "cash_margin": 7.6762586816569796 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.17777793327117486, "prior_net_margin": 0.09481222587719298, "net_margin_yoy_pp": 8.296570739398188 }, { "period": "2026Q1", "filed_at": "2026-04-28", "report_date": "2026-03-31", "revenue": 586982000.0, "revenue_yoy_pct": -3.3219083885227874, "gross_margin": 0.40260007972987244, "operating_margin": 0.11512618785584566, "ttm_fcf_margin": 0.16810941511061875, "prior_revenue_yoy_pct": -6.7236776837928165, "prior_gross_margin": 0.35776767229239514, "prior_operating_margin": 0.12552561059769315, "prior_ttm_fcf_margin": 0.09855735993513724, "changes_pp": { "demand": 3.401769295270029, "gross_margin": 4.4832407437477295, "operating_margin": -1.039942274184749, "cash_margin": 6.95520551754815 }, "signals": [ "demand", "gross_margin", "cash_margin" ], "accession": "0000780571-26-000110", "currency": "USD", "net_margin": 0.09107434299518555, "prior_net_margin": 0.10783808311276766, "net_margin_yoy_pp": -1.6763740117582109 }, { "period": "2026Q2", "filed_at": "2026-07-28", "report_date": "2026-06-30", "revenue": 562902000.0, "revenue_yoy_pct": -7.228381520895377, "gross_margin": 0.4097338435464788, "operating_margin": 0.13513187020120732, "ttm_fcf_margin": 0.167324022671401, "prior_revenue_yoy_pct": -3.3219083885227874, "prior_gross_margin": 0.3685437923663518, "prior_operating_margin": 0.1259359121631087, "prior_ttm_fcf_margin": 0.1175106603041964, "changes_pp": { "demand": -3.90647313237259, "gross_margin": 4.119005118012698, "operating_margin": 0.9195958038098612, "cash_margin": 4.981336236720462 }, "signals": [ "gross_margin", "cash_margin" ], "accession": "0000780571-26-000178", "currency": "USD", "net_margin": 0.09463814305154361, "prior_net_margin": 0.11263083817186668, "net_margin_yoy_pp": -1.7992695120323074 } ], "cash": { "ttm": { "cfo": 410742000.0, "ppe": 25367000.0, "extra_reinvestment": 0, "fcf": 385375000.0, "sbc": 61369000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 324006000.0 }, "periods": [ { "start": "2025-01-01", "end": "2025-12-31", "cfo": 405952000.0, "ppe": 22891000.0, "extra_reinvestment": 0, "fcf": 383061000.0, "sbc": 62449000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 320612000.0, "accession": "0000780571-26-000033", "url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000033/itri-20251231.htm" }, { "start": "2026-01-01", "end": "2026-06-30", "cfo": 173592000.0, "ppe": 13132000.0, "extra_reinvestment": 0, "fcf": 160460000.0, "sbc": 32316000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 128144000.0, "accession": "0000780571-26-000178", "url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000178/itri-20260630.htm" }, { "start": "2025-01-01", "end": "2025-06-30", "cfo": 168802000.0, "ppe": 10656000.0, "extra_reinvestment": 0, "fcf": 158146000.0, "sbc": 33396000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 124750000.0, "accession": "0000780571-26-000178", "url": "https://www.sec.gov/Archives/edgar/data/780571/000078057126000178/itri-20260630.htm" } ], "formula": "上财年全年 + 本年累计 − 上年同期累计", "extra_concepts": [], "capital_sbc_concepts": [] }, "market": { "close": 93.55000305175781, "date": "2026-09-11", "currency": "USD", "source": "yfinance_daily_sync", "shares": 43786753.0, "shares_basis": "Rockmoon current_metrics（不是财报加权平均股数）", "source_period": "2026-06-30", "returns": { "1m": { "value": -0.08829546345095485, "start": "2026-08-12", "reason": null }, "3m": { "value": 0.1612463491414089, "start": "2026-06-12", "reason": null }, "1y": { "value": null, "start": "2025-09-11", "reason": "缺少同口径复权价格或对应交易日，不以未复权价格替代。" } }, "stale": false, "local_reported_fcf": 385375000.0 }, "valuation": { "status": "estimated", "label": "合理区间（情景）", "boundary_buffer": 0.1, "scenarios": [ { "name": "保守", "growth": 0, "price": 69.9778159283889, "terminal_share": 0.39568307672766817 }, { "name": "基准", "growth": 0.06, "price": 95.97296087978742, "terminal_share": 0.43390029305303085 }, { "name": "乐观", "growth": 0.12, "price": 131.26537278051245, "terminal_share": 0.46767320722942585 } ], "implied_growth": { "value": 0.055128728978457636, "bound": "solved" }, "base_upside": 0.02590013627994292, "discount": 0.12, "terminal_growth": 0.025, "sensitivity": [ { "discount": 0.09999999999999999, "prices": [ 88.02739508789968, 122.66500657576586, 170.08360397093998 ] }, { "discount": 0.12, "prices": [ 69.9778159283889, 95.97296087978742, 131.26537278051245 ] }, { "discount": 0.13999999999999999, "prices": [ 58.170107088234985, 78.63239162999997, 106.18934228888011 ] } ], "cash_basis": 324006000.0, "cash_note": "以已重建 TTM 现金代理为条件起点，仍受正常税负、再投资和营运资金影响。", "assumption": "正常经营情景；不假设持续并购免费贡献增长。", "proxy_implied_growth": { "value": 0.055128728978457636, "bound": "solved" }, "cash_stress": [ { "factor": 0.75, "implied": { "value": 0.11016977882144541, "bound": "solved" } }, { "factor": 1, "implied": { "value": 0.055128728978457636, "bound": "solved" } } ], "interpretation": "条件情景，不是审计后的公允价值。统一 12% 股权折现率便于比较，不代表所有公司风险相同。" }, "review_depth": "定向阅读三份多期原始财报业务、分部、收购、风险和管理层章节及最新电话会相关段落；非全文逐字审核。" }, { "ticker": "GMED", "name": "GLOBUS MEDICAL INC", "company_business": "脊柱与肌骨植入物、手术设备及疼痛治疗", "stage": "并购整合兑现，仍需现金正常化", "why_selected": "既有脊柱业务内生成长与整合降费同时可见，不只是一笔收购扩大收入。", "business_improvement": "由单一脊柱器械平台扩成NuVasive整合后的全球肌骨平台，2025加入Nevro介入疼痛；2026重点从做交易转向产品/销售整合", "financial_improvement": "2026H1收入15.49466亿美元，同比增长15.3%；美国12.8%、国际25.8%；2026Q2收入7.896亿美元；电话会剔Nevro增长9%，美国脊柱7%、国际脊柱14%；2026Q2 SG&A从3.03622亿美元降至2.86823亿美元；员工相关费用减少1900万美元，是营业改善的具体机制；2026H1经营现金4.12105亿美元，对上年2.55165亿美元，但有6260万美元税款时点正贡献", "continuity": "收入增长不全来自并购：H1美国肌骨业务增加9940万美元（脊柱植入7110万、神经监测2050万），国际肌骨增加4190万；与此同时整合减少人员费用，形成规模加降费组合。", "management": { "ceo": "Keith Pfeil", "change": "2025Q2电话会明确从财务/运营整合岗位接替Dan Scavilla，曾负责NuVasive和Nevro尽调与整合", "attribution": "可确认职责和上任顺序，不能把全部增长归因新CEO；产品和并购战略早于上任", "founder": "当前材料不足以完整复核创始人控制及激励，未评分" }, "moat": "临床培训、手术工作流、器械/植入物组合和销售覆盖提供潜在切换成本；属于基于业务机制的推断，不等于已独立证明优于同行", "competition": { "source_verified_names": [ "Medtronic", "DePuy Synthes", "Stryker", "Zimmer Biomet", "Smith + Nephew", "Alphatec", "Orthofix", "Boston Scientific" ], "comparison_status": "年报已确认竞争名单，未完成相同产品/区域份额及资本回报横比，不给最高竞争分" }, "counterevidence": [ "Q2收购费用同比减少2207.6万美元，重要原因是上年Nevro交易费用，属于一次性基期改善，不全是效率", "Q2仍有约970万美元或有收购负债公允价值变动费用", "H1低价收购收益从1.10561亿美元降为111.8万美元，净利润与营业利润不可混用", "H1税率从4.6%升至20.5%，去年低税率不可外推", "应收和库存变化分别带来4760万、3280万美元相对不利现金影响", "价格压力、医生/分销渠道、医保报销与器械安全是重要反证" ], "source_links": [ { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/1237831/000162828026054450/gmed-20260630.htm", "sha256": "f54eaaf120cd42455884334999f23427d075db356ea59c966c971e2ef637cd75", "text_sha256": "59cb02dbf4e2aea02ad8c699eb57316865fd7f441e1c2b1dc4405fff3b7cdef3", "offsets": [ 99600 ] }, { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/1237831/000162828026054450/gmed-20260630.htm", "sha256": "f54eaaf120cd42455884334999f23427d075db356ea59c966c971e2ef637cd75", "text_sha256": "59cb02dbf4e2aea02ad8c699eb57316865fd7f441e1c2b1dc4405fff3b7cdef3", "offsets": [ 103500 ] }, { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/1237831/000162828026054450/gmed-20260630.htm", "sha256": "f54eaaf120cd42455884334999f23427d075db356ea59c966c971e2ef637cd75", "text_sha256": "59cb02dbf4e2aea02ad8c699eb57316865fd7f441e1c2b1dc4405fff3b7cdef3", "offsets": [ 108271 ] }, { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/1237831/000162828026054450/gmed-20260630.htm", "sha256": "f54eaaf120cd42455884334999f23427d075db356ea59c966c971e2ef637cd75", "text_sha256": "59cb02dbf4e2aea02ad8c699eb57316865fd7f441e1c2b1dc4405fff3b7cdef3", "offsets": [ 113500 ] }, { "kind": "SEC 原始财报", "period": "2025-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1237831/000162828026011209/gmed-20251231.htm", "sha256": "1af8073ea9036f4b8223be5579642853e65e800f939d5f67ece72a5aa6691729", "text_sha256": "4fb080dcbb3b1a611641742800356fbfe77e15a625f6f74bf07b3ac899fc6ee2", "offsets": [ 32526 ] }, { "kind": "本地电话会（管理层陈述）", "period": "2026Q2", "content_hash": "2dc0d2327a75ab33ccd5cee50969a81cd0b3e0012922651bb6ae2318cf49fb95", "offsets": [ 2074 ] }, { "kind": "本地电话会（管理层陈述）", "period": "2025Q2", "content_hash": "c128bc6fd339f85c0ede3ad139fc356b4d5aebee31652eb60299395ec606fe7f", "offsets": [ 3466 ] } ], "primary_check": { "ticker": "GMED", "period": "2026-06-30", "source_period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/1237831/000162828026054450/gmed-20260630.htm", "sha256": "f54eaaf120cd42455884334999f23427d075db356ea59c966c971e2ef637cd75", "checks": { "revenue": { "local": 789612000.0, "alternatives": [ { "concept": "us-gaap:Revenues", "value": 789612000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:Revenues", "current": 789612000.0, "prior": 745342000.0, "prior_periods": [ "2025-06-30" ] } }, "operating_income": { "local": 182432000.0, "alternatives": [ { "concept": "us-gaap:OperatingIncomeLoss", "value": 182432000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:OperatingIncomeLoss", "current": 182432000.0, "prior": 76109000.0, "prior_periods": [ "2025-06-30" ] } }, "net_income": { "local": 151569000.0, "alternatives": [ { "concept": "us-gaap:NetIncomeLoss", "value": 151569000.0 }, { "concept": "us-gaap:NetIncomeLossAvailableToCommonStockholdersBasic", "value": 151569000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:NetIncomeLoss", "current": 151569000.0, "prior": 202846000.0, "prior_periods": [ "2025-06-30" ] } } }, "status": "matched_latest_quarter", "reason": "只对照最新单季收入／营业利润／净利润；不等于完成分部、同比重述与现金质量审计。净利润保留候选标签，匹配值不自动解决少数股东口径。" }, "history": [ { "period": "2023Q3", "filed_at": "2023-11-07", "report_date": "2023-09-30", "revenue": 383639000.0, "revenue_yoy_pct": 50.95102066512427, "gross_margin": 0.6470901029353116, "operating_margin": 0.001053073331960515, "ttm_fcf_margin": 0.1052371090310166, "prior_revenue_yoy_pct": 10.607704211676182, "prior_gross_margin": 0.7422879581975856, "prior_operating_margin": 0.23491036718762295, "prior_ttm_fcf_margin": 0.11818711775040416, "changes_pp": { "demand": 40.34331645344808, "gross_margin": -9.519785526227409, "operating_margin": -23.385729385566243, "cash_margin": -1.2950008719387562 }, "signals": [ "demand" ], "accession": "0001562762-23-000407", "currency": "USD", "net_margin": 0.00260140392400147, "prior_net_margin": 0.18662747690322173, "net_margin_yoy_pp": -18.402607297922028 }, { "period": "2023Q4", "filed_at": "2024-02-21", "report_date": "2023-12-31", "revenue": 616534000.0, "revenue_yoy_pct": 124.60418655145027, "gross_margin": 0.5693895227189417, "operating_margin": 0.016419208024212775, "ttm_fcf_margin": 0.10534110818399517, "prior_revenue_yoy_pct": 50.95102066512427, "prior_gross_margin": 0.7428360133771467, "prior_operating_margin": 0.1968247491785004, "prior_ttm_fcf_margin": 0.10208898139792714, "changes_pp": { "demand": 73.65316588632601, "gross_margin": -17.344649065820494, "operating_margin": -18.040554115428765, "cash_margin": 0.3252126786068024 }, "signals": [ "demand" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.024384705466365196, "prior_net_margin": 0.1823838425052277, "net_margin_yoy_pp": -15.79991370388625 }, { "period": "2024Q1", "filed_at": "2024-05-07", "report_date": "2024-03-31", "revenue": 606666000.0, "revenue_yoy_pct": 119.25996067773087, "gross_margin": 0.6019440680704045, "operating_margin": 0.013181882617453426, "ttm_fcf_margin": 0.07991871280526154, "prior_revenue_yoy_pct": 124.60418655145027, "prior_gross_margin": 0.7440257618689643, "prior_operating_margin": 0.20385054646388712, "prior_ttm_fcf_margin": 0.10947237652271039, "changes_pp": { "demand": -5.344225873719395, "gross_margin": -14.208169379855985, "operating_margin": -19.06686638464337, "cash_margin": -2.9553663717448844 }, "signals": [], "accession": "0001562762-24-000126", "currency": "USD", "net_margin": -0.011731331572891837, "prior_net_margin": 0.17756100734401203, "net_margin_yoy_pp": -18.929233891690387 }, { "period": "2024Q2", "filed_at": "2024-08-06", "report_date": "2024-06-30", "revenue": 629691000.0, "revenue_yoy_pct": 115.93230800884729, "gross_margin": 0.5870355460058981, "operating_margin": 0.07880373071871759, "ttm_fcf_margin": 0.07199635149092568, "prior_revenue_yoy_pct": 119.25996067773087, "prior_gross_margin": 0.7377604032714367, "prior_operating_margin": 0.2270527922089056, "prior_ttm_fcf_margin": 0.11035517603826614, "changes_pp": { "demand": -3.3276526688835872, "gross_margin": -15.072485726553852, "operating_margin": -14.824906149018801, "cash_margin": -3.8358824547340467 }, "signals": [], "accession": "0001562762-24-000199", "currency": "USD", "net_margin": 0.05043743677454497, "prior_net_margin": 0.19790477170241585, "net_margin_yoy_pp": -14.74673349278709 }, { "period": "2024Q3", "filed_at": "2024-11-05", "report_date": "2024-09-30", "revenue": 625705000.0, "revenue_yoy_pct": 63.09733890454308, "gross_margin": 0.567663675374178, "operating_margin": 0.07687009053787328, "ttm_fcf_margin": 0.11852435814469159, "prior_revenue_yoy_pct": 115.93230800884729, "prior_gross_margin": 0.6470901029353116, "prior_operating_margin": 0.001053073331960515, "prior_ttm_fcf_margin": 0.1052371090310166, "changes_pp": { "demand": -52.83496910430421, "gross_margin": -7.942642756113361, "operating_margin": 7.581701720591276, "cash_margin": 1.3287249113674986 }, "signals": [ "operating_margin" ], "accession": "0001562762-24-000254", "currency": "USD", "net_margin": 0.08284415179677324, "prior_net_margin": 0.00260140392400147, "net_margin_yoy_pp": 8.024274787277177 }, { "period": "2024Q4", "filed_at": "2025-02-20", "report_date": "2024-12-31", "revenue": 657293000.0, "revenue_yoy_pct": 6.610989823756674, "gross_margin": 0.5992091806850217, "operating_margin": 0.09170035281069477, "ttm_fcf_margin": 0.16083838919088417, "prior_revenue_yoy_pct": 63.09733890454308, "prior_gross_margin": 0.5693895227189417, "prior_operating_margin": 0.016419208024212775, "prior_ttm_fcf_margin": 0.10534110818399517, "changes_pp": { "demand": -56.486349080786404, "gross_margin": 2.9819657966079993, "operating_margin": 7.5281144786482, "cash_margin": 5.5497281006889 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.04032448238456822, "prior_net_margin": 0.024384705466365196, "net_margin_yoy_pp": 1.5939776918203024 }, { "period": "2025Q1", "filed_at": "2025-05-08", "report_date": "2025-03-31", "revenue": 598121000.0, "revenue_yoy_pct": -1.4085180313385015, "gross_margin": 0.67331526564023, "operating_margin": 0.16218123088806446, "ttm_fcf_margin": 0.2081348250166281, "prior_revenue_yoy_pct": 6.610989823756674, "prior_gross_margin": 0.6019440680704045, "prior_operating_margin": 0.013181882617453426, "prior_ttm_fcf_margin": 0.07991871280526154, "changes_pp": { "demand": -8.019507855095176, "gross_margin": 7.137119756982557, "operating_margin": 14.899934827061104, "cash_margin": 12.821611221136658 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0001562762-25-000118", "currency": "USD", "net_margin": 0.1261651070602771, "prior_net_margin": -0.011731331572891837, "net_margin_yoy_pp": 13.789643863316892 }, { "period": "2025Q2", "filed_at": "2025-08-07", "report_date": "2025-06-30", "revenue": 745342000.0, "revenue_yoy_pct": 18.366309824977645, "gross_margin": 0.6662404641090935, "operating_margin": 0.10211285557502461, "ttm_fcf_margin": 0.20081394698036636, "prior_revenue_yoy_pct": -1.4085180313385015, "prior_gross_margin": 0.5870355460058981, "prior_operating_margin": 0.07880373071871759, "prior_ttm_fcf_margin": 0.07199635149092568, "changes_pp": { "demand": 19.774827856316147, "gross_margin": 7.920491810319541, "operating_margin": 2.3309124856307024, "cash_margin": 12.88175954894407 }, "signals": [ "demand", "gross_margin", "operating_margin", "cash_margin" ], "accession": "0001562762-25-000200", "currency": "USD", "net_margin": 0.27215157605501905, "prior_net_margin": 0.05043743677454497, "net_margin_yoy_pp": 22.171413928047407 }, { "period": "2025Q3", "filed_at": "2025-11-06", "report_date": "2025-09-30", "revenue": 769048000.0, "revenue_yoy_pct": 22.909038604454167, "gross_margin": 0.6716290790691868, "operating_margin": 0.178614338766891, "ttm_fcf_margin": 0.20925885008469913, "prior_revenue_yoy_pct": 18.366309824977645, "prior_gross_margin": 0.567663675374178, "prior_operating_margin": 0.07687009053787328, "prior_ttm_fcf_margin": 0.11852435814469159, "changes_pp": { "demand": 4.542728779476523, "gross_margin": 10.396540369500883, "operating_margin": 10.174424822901774, "cash_margin": 9.073449194000755 }, "signals": [ "demand", "gross_margin", "operating_margin", "cash_margin" ], "accession": "0001237831-25-000031", "currency": "USD", "net_margin": 0.15469255495105638, "prior_net_margin": 0.08284415179677324, "net_margin_yoy_pp": 7.184840315428315 }, { "period": "2025Q4", "filed_at": "2026-02-24", "report_date": "2025-12-31", "revenue": 826420000.0, "revenue_yoy_pct": 25.73083845408364, "gross_margin": 0.6840504828053532, "operating_margin": 0.2049079160717311, "ttm_fcf_margin": 0.20033406704682757, "prior_revenue_yoy_pct": 22.909038604454167, "prior_gross_margin": 0.5992091806850217, "prior_operating_margin": 0.09170035281069477, "prior_ttm_fcf_margin": 0.16083838919088417, "changes_pp": { "demand": 2.821799849629471, "gross_margin": 8.484130212033147, "operating_margin": 11.32075632610363, "cash_margin": 3.9495677855943407 }, "signals": [ "demand", "gross_margin", "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.17012414994796834, "prior_net_margin": 0.04032448238456822, "net_margin_yoy_pp": 12.979966756340012 }, { "period": "2026Q1", "filed_at": "2026-05-07", "report_date": "2026-03-31", "revenue": 759854000.0, "revenue_yoy_pct": 27.04018083297526, "gross_margin": 0.691959244802291, "operating_margin": 0.197916968259692, "ttm_fcf_margin": 0.19683525851237024, "prior_revenue_yoy_pct": 25.73083845408364, "prior_gross_margin": 0.67331526564023, "prior_operating_margin": 0.16218123088806446, "prior_ttm_fcf_margin": 0.2081348250166281, "changes_pp": { "demand": 1.3093423788916212, "gross_margin": 1.8643979162060953, "operating_margin": 3.5735737371627523, "cash_margin": -1.129956650425787 }, "signals": [ "gross_margin", "operating_margin" ], "accession": "0001628280-26-032290", "currency": "USD", "net_margin": 0.1635866890218384, "prior_net_margin": 0.1261651070602771, "net_margin_yoy_pp": 3.742158196156131 }, { "period": "2026Q2", "filed_at": "2026-08-06", "report_date": "2026-06-30", "revenue": 789612000.0, "revenue_yoy_pct": 5.939555264563112, "gross_margin": 0.69423083742395, "operating_margin": 0.23104005511567707, "ttm_fcf_margin": 0.2402562343120714, "prior_revenue_yoy_pct": 27.04018083297526, "prior_gross_margin": 0.6662404641090935, "prior_operating_margin": 0.10211285557502461, "prior_ttm_fcf_margin": 0.20081394698036636, "changes_pp": { "demand": -21.10062556841215, "gross_margin": 2.799037331485643, "operating_margin": 12.892719954065246, "cash_margin": 3.9442287331705046 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0001628280-26-054450", "currency": "USD", "net_margin": 0.19195376969954864, "prior_net_margin": 0.27215157605501905, "net_margin_yoy_pp": -8.019780635547042 } ], "cash": { "ttm": { "cfo": 910387000.0, "ppe": 154797000.0, "extra_reinvestment": 0, "fcf": 755590000.0, "sbc": 48956000.0, "capitalized_sbc": 115000.0, "lease_principal": 364000.0, "owner_cash": 706155000.0 }, "periods": [ { "start": "2025-01-01", "end": "2025-12-31", "cfo": 753447000.0, "ppe": 164679000.0, "extra_reinvestment": 0, "fcf": 588768000.0, "sbc": 49779000.0, "capitalized_sbc": -441000.0, "lease_principal": 334000.0, "owner_cash": 539096000.0, "accession": "0001628280-26-011209", "url": "https://www.sec.gov/Archives/edgar/data/1237831/000162828026011209/gmed-20251231.htm" }, { "start": "2026-01-01", "end": "2026-06-30", "cfo": 412105000.0, "ppe": 72783000.0, "extra_reinvestment": 0, "fcf": 339322000.0, "sbc": 26000000.0, "capitalized_sbc": 211000.0, "lease_principal": 169000.0, "owner_cash": 312942000.0, "accession": "0001628280-26-054450", "url": "https://www.sec.gov/Archives/edgar/data/1237831/000162828026054450/gmed-20260630.htm" }, { "start": "2025-01-01", "end": "2025-06-30", "cfo": 255165000.0, "ppe": 82665000.0, "extra_reinvestment": 0, "fcf": 172500000.0, "sbc": 26823000.0, "capitalized_sbc": -345000.0, "lease_principal": 139000.0, "owner_cash": 145883000.0, "accession": "0001628280-26-054450", "url": "https://www.sec.gov/Archives/edgar/data/1237831/000162828026054450/gmed-20260630.htm" } ], "formula": "上财年全年 + 本年累计 − 上年同期累计", "extra_concepts": [], "capital_sbc_concepts": [ "us-gaap:EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount" ] }, "market": { "close": 74.19000244140625, "date": "2026-09-11", "currency": "USD", "source": "yfinance_daily_sync", "shares": 134261914.0, "shares_basis": "Rockmoon current_metrics（不是财报加权平均股数）", "source_period": "2026-06-30", "returns": { "1m": { "value": -0.13400252098640142, "start": "2026-08-12", "reason": null }, "3m": { "value": -0.07712398302419365, "start": "2026-06-12", "reason": null }, "1y": { "value": null, "start": "2025-09-11", "reason": "缺少同口径复权价格或对应交易日，不以未复权价格替代。" } }, "stale": false, "local_reported_fcf": 755590000.0 }, "valuation": { "status": "estimated", "label": "合理区间（情景）", "boundary_buffer": 0.1, "scenarios": [ { "name": "保守", "growth": 0.03, "price": 53.097165176547676, "terminal_share": 0.4153534440129244 }, { "name": "基准", "growth": 0.1, "price": 76.63376714251712, "terminal_share": 0.45689804432892356 }, { "name": "乐观", "growth": 0.18, "price": 115.78763681607253, "terminal_share": 0.49725581939899005 } ], "implied_growth": { "value": 0.09378335676057678, "bound": "solved" }, "base_upside": 0.03293927241801753, "discount": 0.12, "terminal_growth": 0.025, "sensitivity": [ { "discount": 0.09999999999999999, "prices": [ 67.34621140238488, 98.8676987458707, 151.7912849540773 ] }, { "discount": 0.12, "prices": [ 53.097165176547676, 76.63376714251712, 115.78763681607253 ] }, { "discount": 0.13999999999999999, "prices": [ 43.80972175648045, 62.24559650536068, 92.63825208915745 ] } ], "cash_basis": 643555000.0, "cash_note": "基准扣 6260 万美元税款时点压力额；这是 H1 同比现金桥接项，不代表确认每年存在同额异常。", "assumption": "以内生增长及整合兑现为锚；不重复外推交易费用低基数。", "proxy_implied_growth": { "value": 0.07601872295631062, "bound": "solved" }, "cash_stress": [ { "factor": 0.75, "implied": { "value": 0.13129070526173858, "bound": "solved" } }, { "factor": 1, "implied": { "value": 0.07601872295631062, "bound": "solved" } } ], "interpretation": "条件情景，不是审计后的公允价值。统一 12% 股权折现率便于比较，不代表所有公司风险相同。" }, "review_depth": "原文重点章节、分部与多期电话会定向核验；非全文审计或完整同行调查。" }, { "ticker": "HAS", "name": "HASBRO, INC.", "company_business": "Magic/D&D 游戏 IP、桌游及消费玩具", "stage": "Wizards 权重上升，玩具仍疲弱", "why_selected": "连续两年 Wizards/IP 的收入与利润规模增长，业务迁移证据较完整。", "business_improvement": "Magic: The Gathering 的 Universes Beyond 引入外部 IP、扩大发行/渠道，并结合既有玩家生态；Monopoly Go! 数字授权 Q2 收入 44.2m。业务重点从低利润玩具向高利润 Wizards/IP 倾斜，但本轮增长主体仍是实体桌游卡牌，不能误称数字收入主导。", "financial_improvement": "2026Q2 总收入 1139.6m vs 980.8m，增长 16.2%；Wizards 收入 663.8m vs 522.4m，增长 27.1%，占比 58.2% vs 53.3%。其中桌游 528.3m vs 406.3m，数字及授权游戏 135.5m vs 116.1m。Wizards 营业利润 270.0m vs 241.9m，毛规模改善，但部门营业利润率 40.7% vs 46.3%，包含 56.4m 软件项目减值。", "continuity": "2025 年 Wizards 收入 2186.9m vs 2024 年 1511.3m，增长 44.7%，部门营业利润 1006.8m vs 632.0m，利润率 46.0% vs 41.8%。2026H1 Wizards 收入 1245.8m/+26.5%，营业利润 567.7m vs 471.8m；连续增长明确，2025 高基数与发行周期要纳入。", "management": { "current_ceo": "Chris Cocks", "appointment_verified": "2022 年起任 CEO，年报确认；此前领导 Wizards", "recent_three_year_change": false, "assessment": "现任 CEO 的 Wizards 背景与业务重点一致，但任命早于近三年窗口。2024 年 John Hight 加入领导 Wizards，有相关游戏行业经验；不要把不同管理角色混为换 CEO。" }, "moat": "Magic/D&D 长期 IP、玩家社区、规则与游戏店生态是可能的护城河；跨界 IP 扩客依赖合作条款和消费者持续兴趣。尚未核验真实活跃玩家留存、竞品份额和授权续约经济性，电话会与 Pokémon/其他大 IP 比较属于管理层定位而非独立竞争结论。", "competition": "竞争与份额缺口见护城河及反证。", "counterevidence": [ "Consumer Products Q2 亏损 14.5m，上年亏损 1029.5m 包含 1021.9m 商誉减值；剔除该减值，上年仅亏 7.6m，本年反而恶化。", "数字游戏取消 2028 年以后若干项目并减值 56.4m，证明资本化开发失败风险；不能只加回减值而忽略持续软件投资。", "2026Q2 网络攻击令订单、出货、开票延误，费用 10.8m；季度末恢复不意味着法律和后续成本全消失。", "Q2 Consumer Products 受关税约 6.2m 拖累，H1 14.5m；季节性、电影档期及零售下单节奏影响比较。", "Magic 新品密度、外部授权 IP 成本、玩家收藏需求及渠道库存有周期性；未获得足够独立 sell-through/玩家留存验证。", "H1 CFO 604.4m vs 209.4m，其中应收回收 306.6m vs 221.7m，且上年有一次性税款等；不能将现金增长率直接外推。" ], "source_links": [ { "kind": "SEC 原始财报", "period": "2026-06-28", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000050/has-20260628.htm", "sha256": "6a5ff0528e49b9ddf63bff7307b4d4e3edb1328f87275365d424234f87c94041", "text_sha256": "625389c6ca2dc6c396f512fdd285feb76712dc19febd21ff0f7017c83be733c7", "offsets": [ 16904, 25393, 28115, 102400, 103814, 106313, 120243, 122637 ] }, { "kind": "SEC 原始财报", "period": "2025-12-28", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000011/has-20251228.htm", "sha256": "6ff4d9dfeeb2f8328cbd07162a9674a2ce2011502696972e23ba0eead50f7b1f", "text_sha256": "1f44309c1439c99d06e7e8b1e63e3df27bec419210178ba394641f2dbc51de69", "offsets": [ 60150, 156568, 163826 ] }, { "kind": "本地电话会（管理层陈述）", "period": "2026Q2", "content_hash": "e637a6ddd7896a73b0d9c750629d0b1de22054d6c60d39d96844b82d52e28eb1", "offsets": [ 2569, 41256 ] } ], "primary_check": { "ticker": "HAS", "period": "2026-06-28", "source_period": "2026-06-28", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000050/has-20260628.htm", "sha256": "6a5ff0528e49b9ddf63bff7307b4d4e3edb1328f87275365d424234f87c94041", "checks": { "revenue": { "local": 1139600000.0, "alternatives": [ { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "value": 1139600000.0 }, { "concept": "us-gaap:Revenues", "value": 1290500000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "current": 1139600000.0, "prior": 980800000.0, "prior_periods": [ "2025-06-29" ] } }, "operating_income": { "local": 252500000.0, "alternatives": [ { "concept": "us-gaap:OperatingIncomeLoss", "value": 252500000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:OperatingIncomeLoss", "current": 252500000.0, "prior": -798200000.0, "prior_periods": [ "2025-06-29" ] } }, "net_income": { "local": 160900000.0, "alternatives": [ { "concept": "us-gaap:NetIncomeLoss", "value": 160900000.0 }, { "concept": "us-gaap:ProfitLoss", "value": 161300000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:NetIncomeLoss", "current": 160900000.0, "prior": -855800000.0, "prior_periods": [ "2025-06-29" ] } } }, "status": "matched_latest_quarter", "reason": "只对照最新单季收入／营业利润／净利润；不等于完成分部、同比重述与现金质量审计。净利润保留候选标签，匹配值不自动解决少数股东口径。" }, "history": [ { "period": "2023Q4", "filed_at": "2023-11-01", "report_date": "2023-10-01", "revenue": 1503400000.0, "revenue_yoy_pct": -10.431933273756332, "gross_margin": 0.6710788878541971, "operating_margin": -0.1127444459225755, "ttm_fcf_margin": null, "prior_revenue_yoy_pct": -27.799988066113734, "prior_gross_margin": 0.6540959189752755, "prior_operating_margin": -0.07488829311885613, "prior_ttm_fcf_margin": 0.033926955452729356, "changes_pp": { "demand": 17.368054792357402, "gross_margin": 1.698296887892159, "operating_margin": -3.785615280371937, "cash_margin": null }, "signals": [ "demand", "gross_margin" ], "accession": "0000046080-23-000095", "currency": "USD", "net_margin": -0.11380870027936676, "prior_net_margin": -0.07679475722371165, "net_margin_yoy_pp": -3.701394305565511 }, { "period": "2024Q1", "filed_at": "2024-05-01", "report_date": "2024-03-31", "revenue": 757300000.0, "revenue_yoy_pct": null, "gross_margin": 0.7303578502574938, "operating_margin": 0.15343985210616665, "ttm_fcf_margin": 0.06854216517208221, "prior_revenue_yoy_pct": -10.431933273756332, "prior_gross_margin": null, "prior_operating_margin": null, "prior_ttm_fcf_margin": null, "changes_pp": { "demand": null, "gross_margin": null, "operating_margin": null, "cash_margin": null }, "signals": [], "accession": "0000046080-24-000085", "currency": "USD", "net_margin": 0.07685197411857916, "prior_net_margin": null, "net_margin_yoy_pp": null }, { "period": "2024Q2", "filed_at": "2024-07-31", "report_date": "2024-06-30", "revenue": 995300000.0, "revenue_yoy_pct": -0.5694305694305735, "gross_margin": 0.7611775344117352, "operating_margin": 0.21310157741384508, "ttm_fcf_margin": 0.09097626511419615, "prior_revenue_yoy_pct": null, "prior_gross_margin": 0.714985014985015, "prior_operating_margin": 0.01788211788211788, "prior_ttm_fcf_margin": null, "changes_pp": { "demand": null, "gross_margin": 4.619251942672021, "operating_margin": 19.52194595317272, "cash_margin": null }, "signals": [ "gross_margin", "operating_margin" ], "accession": "0000046080-24-000137", "currency": "USD", "net_margin": 0.13915402391238824, "prior_net_margin": -0.02207792207792208, "net_margin_yoy_pp": 16.12319459903103 }, { "period": "2024Q3", "filed_at": "2024-10-31", "report_date": "2024-09-29", "revenue": 1281300000.0, "revenue_yoy_pct": 5.8925619834710785, "gross_margin": 0.7042847108405526, "operating_margin": 0.2356200733629907, "ttm_fcf_margin": 0.13417671302316356, "prior_revenue_yoy_pct": -0.5694305694305735, "prior_gross_margin": 0.7089256198347107, "prior_operating_margin": -0.1558677685950413, "prior_ttm_fcf_margin": null, "changes_pp": { "demand": 6.461992552901652, "gross_margin": -0.4640908994158144, "operating_margin": 39.1487841958032, "cash_margin": null }, "signals": [ "demand", "operating_margin" ], "accession": "0000046080-24-000167", "currency": "USD", "net_margin": 0.1741980800749239, "prior_net_margin": -0.19421487603305784, "net_margin_yoy_pp": 36.84129561079818 }, { "period": "2024Q4", "filed_at": "2025-02-27", "report_date": "2024-12-29", "revenue": 1101600000.0, "revenue_yoy_pct": -26.72608753492085, "gross_margin": 0.6743827160493827, "operating_margin": 0.05428467683369644, "ttm_fcf_margin": 0.18382299601015598, "prior_revenue_yoy_pct": 5.8925619834710785, "prior_gross_margin": 0.6710788878541971, "prior_operating_margin": -0.1127444459225755, "prior_ttm_fcf_margin": null, "changes_pp": { "demand": -32.618649518391926, "gross_margin": 0.33038281951855986, "operating_margin": 16.702912275627195, "cash_margin": null }, "signals": [ "operating_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": -0.031136528685548292, "prior_net_margin": -0.11380870027936676, "net_margin_yoy_pp": 8.267217159381847 }, { "period": "2025Q1", "filed_at": "2025-05-06", "report_date": "2025-03-30", "revenue": 887100000.0, "revenue_yoy_pct": 17.139838901360104, "gross_margin": 0.7694735655506707, "operating_margin": 0.1924247548190734, "ttm_fcf_margin": 0.17642369821583476, "prior_revenue_yoy_pct": -26.72608753492085, "prior_gross_margin": 0.7303578502574938, "prior_operating_margin": 0.15343985210616665, "prior_ttm_fcf_margin": 0.06854216517208221, "changes_pp": { "demand": 43.86592643628096, "gross_margin": 3.9115715293176923, "operating_margin": 3.898490271290675, "cash_margin": 10.788153304375255 }, "signals": [ "demand", "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000046080-25-000069", "currency": "USD", "net_margin": 0.11114868673204825, "prior_net_margin": 0.07685197411857916, "net_margin_yoy_pp": 3.429671261346909 }, { "period": "2025Q2", "filed_at": "2025-07-31", "report_date": "2025-06-29", "revenue": 980800000.0, "revenue_yoy_pct": -1.4568471817542394, "gross_margin": 0.77028955954323, "operating_margin": -0.8138254486133768, "ttm_fcf_margin": 0.15815846428907498, "prior_revenue_yoy_pct": 17.139838901360104, "prior_gross_margin": 0.7611775344117352, "prior_operating_margin": 0.21310157741384508, "prior_ttm_fcf_margin": 0.09097626511419615, "changes_pp": { "demand": -18.596686083114342, "gross_margin": 0.9112025131494783, "operating_margin": -102.69270260272219, "cash_margin": 6.718219917487883 }, "signals": [ "cash_margin" ], "accession": "0000046080-25-000128", "currency": "USD", "net_margin": -0.8725530179445351, "prior_net_margin": 0.13915402391238824, "net_margin_yoy_pp": -101.17070418569234 }, { "period": "2025Q3", "filed_at": "2025-11-05", "report_date": "2025-09-28", "revenue": 1387500000.0, "revenue_yoy_pct": 8.288457035822994, "gross_margin": 0.7014054054054054, "operating_margin": 0.24583783783783783, "ttm_fcf_margin": 0.17424833601101675, "prior_revenue_yoy_pct": -1.4568471817542394, "prior_gross_margin": 0.7042847108405526, "prior_operating_margin": 0.2356200733629907, "prior_ttm_fcf_margin": 0.13417671302316356, "changes_pp": { "demand": 9.745304217577234, "gross_margin": -0.2879305435147139, "operating_margin": 1.0217764474847124, "cash_margin": 4.007162298785319 }, "signals": [ "demand", "operating_margin", "cash_margin" ], "accession": "0000046080-25-000164", "currency": "USD", "net_margin": 0.16807207207207206, "prior_net_margin": 0.1741980800749239, "net_margin_yoy_pp": -0.6126008002851846 }, { "period": "2025Q4", "filed_at": "2026-02-25", "report_date": "2025-12-28", "revenue": 1445900000.0, "revenue_yoy_pct": 31.254538852578072, "gross_margin": 0.687322774742375, "operating_margin": 0.20575420153537588, "ttm_fcf_margin": 0.17652564184374533, "prior_revenue_yoy_pct": 8.288457035822994, "prior_gross_margin": 0.6743827160493827, "prior_operating_margin": 0.05428467683369644, "prior_ttm_fcf_margin": 0.18382299601015598, "changes_pp": { "demand": 22.96608181675508, "gross_margin": 1.2940058692992307, "operating_margin": 15.146952470167943, "cash_margin": -0.7297354166410641 }, "signals": [ "demand", "gross_margin", "operating_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.1394287295110312, "prior_net_margin": -0.031136528685548292, "net_margin_yoy_pp": 17.056525819657946 }, { "period": "2026Q1", "filed_at": "2026-05-13", "report_date": "2026-03-29", "revenue": 1000200000.0, "revenue_yoy_pct": 12.749408183970235, "gross_margin": 0.7639472105578884, "operating_margin": 0.27024595080983804, "ttm_fcf_margin": 0.21209288800265869, "prior_revenue_yoy_pct": 31.254538852578072, "prior_gross_margin": 0.7694735655506707, "prior_operating_margin": 0.1924247548190734, "prior_ttm_fcf_margin": 0.17642369821583476, "changes_pp": { "demand": -18.505130668607837, "gross_margin": -0.5526354992782312, "operating_margin": 7.782119599076465, "cash_margin": 3.566918978682393 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0000046080-26-000026", "currency": "USD", "net_margin": 0.1983603279344131, "prior_net_margin": 0.11114868673204825, "net_margin_yoy_pp": 8.721164120236486 }, { "period": "2026Q2", "filed_at": "2026-07-30", "report_date": "2026-06-28", "revenue": 1139600000.0, "revenue_yoy_pct": 16.19086460032626, "gross_margin": 0.760968760968761, "operating_margin": 0.22156897156897157, "ttm_fcf_margin": 0.24402799002654227, "prior_revenue_yoy_pct": 12.749408183970235, "prior_gross_margin": 0.77028955954323, "prior_operating_margin": -0.8138254486133768, "prior_ttm_fcf_margin": 0.15815846428907498, "changes_pp": { "demand": 3.4414564163560257, "gross_margin": -0.9320798574468991, "operating_margin": 103.53944201823484, "cash_margin": 8.586952573746728 }, "signals": [ "demand", "operating_margin", "cash_margin" ], "accession": "0000046080-26-000050", "currency": "USD", "net_margin": 0.1411898911898912, "prior_net_margin": -0.8725530179445351, "net_margin_yoy_pp": 101.37429091344264 } ], "cash": { "ttm": { "cfo": 1288200000.0, "ppe": 74600000.0, "extra_reinvestment": 127200000.0, "fcf": 1086400000.0, "sbc": 95500000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 990900000.0 }, "periods": [ { "start": "2024-12-30", "end": "2025-12-28", "cfo": 893200000.0, "ppe": 63300000.0, "extra_reinvestment": 135000000.0, "fcf": 694900000.0, "sbc": 80400000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 614500000.0, "accession": "0000046080-26-000011", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000011/has-20251228.htm" }, { "start": "2025-12-29", "end": "2026-06-28", "cfo": 604400000.0, "ppe": 41200000.0, "extra_reinvestment": 54000000.0, "fcf": 509200000.0, "sbc": 46400000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 462800000.0, "accession": "0000046080-26-000050", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000050/has-20260628.htm" }, { "start": "2024-12-30", "end": "2025-06-29", "cfo": 209400000.0, "ppe": 29900000.0, "extra_reinvestment": 61800000.0, "fcf": 117700000.0, "sbc": 31300000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 86400000.0, "accession": "0000046080-26-000050", "url": "https://www.sec.gov/Archives/edgar/data/46080/000004608026000050/has-20260628.htm" } ], "formula": "上财年全年 + 本年累计 − 上年同期累计", "extra_concepts": [ "us-gaap:PaymentsToDevelopSoftware" ], "capital_sbc_concepts": [] }, "market": { "close": 91.54000091552734, "date": "2026-09-11", "currency": "USD", "source": "yfinance_daily_sync", "shares": 141044467.0, "shares_basis": "Rockmoon current_metrics（不是财报加权平均股数）", "source_period": "2026-06-28", "returns": { "1m": { "value": -0.02806543617215773, "start": "2026-08-12", "reason": null }, "3m": { "value": 0.09106077771991328, "start": "2026-06-12", "reason": null }, "1y": { "value": null, "start": "2025-09-11", "reason": "缺少同口径复权价格或对应交易日，不以未复权价格替代。" } }, "stale": false, "local_reported_fcf": 1213600000.0 }, "valuation": { "status": "estimated", "label": "合理区间（情景）", "boundary_buffer": 0.1, "scenarios": [ { "name": "保守", "growth": 0, "price": 49.82933716342996, "terminal_share": 0.3956830767276681 }, { "name": "基准", "growth": 0.08, "price": 75.88915358798589, "terminal_share": 0.44564374478070806 }, { "name": "乐观", "growth": 0.15, "price": 109.142872313817, "terminal_share": 0.48296507937428856 } ], "implied_growth": { "value": 0.1159778730445934, "bound": "solved" }, "base_upside": -0.17097276787209104, "discount": 0.12, "terminal_growth": 0.025, "sensitivity": [ { "discount": 0.09999999999999999, "prices": [ 62.68196129387827, 97.46196020226004, 142.2803848828867 ] }, { "discount": 0.12, "prices": [ 49.82933716342996, 75.88915358798589, 109.142872313817 ] }, { "discount": 0.13999999999999999, "prices": [ 41.421382483539055, 61.902498822158734, 87.7887838881936 ] } ], "cash_basis": 743175000.0, "cash_note": "基准先对观察到的 TTM 现金代理打 75 折，测试税款/营运资金正常化；25% 是压力假设，不是已核定调整额。", "assumption": "Magic 增长降速，保留玩具亏损、软件开发与正常税负。", "proxy_implied_growth": { "value": 0.06087703584268389, "bound": "solved" }, "cash_stress": [ { "factor": 0.75, "implied": { "value": 0.1159778730445934, "bound": "solved" } }, { "factor": 1, "implied": { "value": 0.06087703584268389, "bound": "solved" } } ], "interpretation": "条件情景，不是审计后的公允价值。统一 12% 股权折现率便于比较，不代表所有公司风险相同。" }, "review_depth": "有界多期原始分部、现金流、减值、管理层及电话会段落核验，未核验外部玩家/渠道调查，不声称宽护城河已证实。" }, { "ticker": "GDDY", "name": "GoDaddy Inc.", "company_business": "域名、建站、邮件与商务订阅", "stage": "存量客户交叉销售，非已证实 AI 转型", "why_selected": "A&C 三年占比持续提升；改善不依赖尚未量化的 Airo 叙事。", "business_improvement": "从域名入口向建站、邮件生产力及商务订阅交叉销售，A&C 增长快于 Core，存量客群使用更多产品的路径有收入佐证。Airo 将建站和商业工具统一为 AI 体验，但本地原始财报未单列 Airo 收入或付费席位。", "financial_improvement": "2026Q2 收入 1298.0m/+6.6%；Applications and Commerce 收入 514.8m/+11.0%，占比 39.7% vs 38.1%；部门 EBITDA 241.1m vs 205.8m，利润率 46.8% vs 44.4%。H1 A&C 增长 11.3%，部门 EBITDA 增长 15.8%。总 ARR 4421.4m vs 4181.0m，增长 5.7%；ARPU 250 vs 230，增长 8.7%。", "continuity": "A&C 收入从 2023 年 1430.4m、2024 年 1653.0m 到 2025 年 1889.0m，收入占比约 33.6%、36.1%、38.2%，再到 2026Q2 39.7%。2025 年营业利润 1127.3m/+26.2%，不能因净利润 875m 低于 2024 年 936.9m 就否定经营改善；2024/2023 有重大所得税收益。", "management": { "current_ceo": "Aman Bhutani", "appointment_verified": null, "recent_three_year_change": null, "assessment": "现任 CEO 和 2019 雇佣协议可确认，但协议日期不直接替代任命日。本轮无近三年换 CEO 的确证；评价平台执行而非换帅。" }, "moat": "约 20.457m 客户与域名入口有分销优势，已有域名/邮件/网站形成一定迁移成本。竞争名单明确包括 Wix、Squarespace、Shopify、Cloudflare、Namecheap 及 Google/Microsoft/Amazon 等，AI 原生工具也可降低建站门槛，不能直接视为不受威胁的宽护城河。", "competition": "竞争与份额缺口见护城河及反证。", "counterevidence": [ "客户数 20.457m vs 2025 年底 20.422m，几乎持平；改善主要为 ARPU/组合，需区别提价与新增用量。", "2026H1 bookings 增长 4.2%，低于确认收入 6.3%，不能仅以收入加速判断未来订单。", "电话会说超过 50% 客户有至少两款付费产品，使用 Airo 的客户超过 70%有两款以上产品；属于管理层未经独立核验的队列数据，存在自选择偏差，不能证明 Airo 导致新增付费。", "2026H1 营销费用减少 12.2m，被公司解释为自主广告投放时点；部分利润提升不是永久效率。", "部门 EBITDA 排除 SBC、摊销、税、重组等，不能直接当自由现金或 GAAP 部门净利。", "现金流受预收款与递延税项影响；2026H1 递延收入变动 193.4m，递延税 130.8m，需要核验正常现金税与预收负债。" ], "source_links": [ { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/1609711/000160971126000088/gddy-20260630.htm", "sha256": "803b323b3c3e702e48d6629f7aea478b79740a51d250abd0f7a29646fc4cddc4", "text_sha256": "d473a2f2ea5cc9678ebc4825f6170a9caf1c04de9e80273b8876592887efcc4e", "offsets": [ 13718, 18656, 46314, 57400, 61937, 66677, 71883 ] }, { "kind": "SEC 原始财报", "period": "2025-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1609711/000160971126000010/gddy-20251231.htm", "sha256": "0939b52146140c4c447a0a4c0f0e52e10fa02edae45dfdbf9488034e8d2de859", "text_sha256": "41a46935a608ade7f4c6820db45f48e3b01a1a7d3e06a42387b80bfc5c8299b2", "offsets": [ 14752, 89473, 305971, 312619, 455806, 476922, 480358 ] }, { "kind": "本地电话会（管理层陈述）", "period": "2026Q2", "content_hash": "1eac3a12a765bd7fc037280f7454f0882f96a2e374b887066d5d0043d425aa25", "offsets": [ 2024, 12791, 13890, 14140, 24153 ] } ], "primary_check": { "ticker": "GDDY", "period": "2026-06-30", "source_period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/1609711/000160971126000088/gddy-20260630.htm", "sha256": "803b323b3c3e702e48d6629f7aea478b79740a51d250abd0f7a29646fc4cddc4", "checks": { "revenue": { "local": 1298000000.0, "alternatives": [ { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "value": 1298000000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "current": 1298000000.0, "prior": 1217600000.0, "prior_periods": [ "2025-06-30" ] } }, "operating_income": { "local": 342500000.0, "alternatives": [ { "concept": "us-gaap:OperatingIncomeLoss", "value": 342500000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:OperatingIncomeLoss", "current": 342500000.0, "prior": 266300000.0, "prior_periods": [ "2025-06-30" ] } }, "net_income": { "local": 240100000.0, "alternatives": [ { "concept": "us-gaap:NetIncomeLoss", "value": 240100000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:NetIncomeLoss", "current": 240100000.0, "prior": 199900000.0, "prior_periods": [ "2025-06-30" ] } } }, "status": "matched_latest_quarter", "reason": "只对照最新单季收入／营业利润／净利润；不等于完成分部、同比重述与现金质量审计。净利润保留候选标签，匹配值不自动解决少数股东口径。" }, "history": [ { "period": "2023Q3", "filed_at": "2023-11-03", "report_date": "2023-09-30", "revenue": 1069700000.0, "revenue_yoy_pct": 3.532713898567552, "gross_margin": 0.628961391044218, "operating_margin": 0.15621202206226045, "ttm_fcf_margin": 0.21527529389322078, "prior_revenue_yoy_pct": 3.2102412604628316, "prior_gross_margin": 0.6377274487030584, "prior_operating_margin": 0.12553232675183895, "prior_ttm_fcf_margin": 0.2171371017269757, "changes_pp": { "demand": 0.3224726381047205, "gross_margin": -0.876605765884042, "operating_margin": 3.06796953104215, "cash_margin": -0.18618078337549193 }, "signals": [ "operating_margin" ], "accession": "0001609711-23-000167", "currency": "USD", "net_margin": 0.12218378984762082, "prior_net_margin": 0.09659310878823074, "net_margin_yoy_pp": 2.559068105939008 }, { "period": "2023Q4", "filed_at": "2024-02-29", "report_date": "2023-12-31", "revenue": 1100300000.0, "revenue_yoy_pct": 5.808250793345504, "gross_margin": 0.6344633281832227, "operating_margin": 0.17258929382895574, "ttm_fcf_margin": 0.23638372393690793, "prior_revenue_yoy_pct": 3.532713898567552, "prior_gross_margin": 0.6350610635638042, "prior_operating_margin": 0.12972401192422348, "prior_ttm_fcf_margin": 0.22486740155940654, "changes_pp": { "demand": 2.275536894777952, "gross_margin": -0.05977353805814989, "operating_margin": 4.286528190473227, "cash_margin": 1.1516322377501387 }, "signals": [ "demand", "operating_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 1.0123602653821684, "prior_net_margin": 0.09000865467833445, "net_margin_yoy_pp": 92.2351610703834 }, { "period": "2024Q1", "filed_at": "2024-05-03", "report_date": "2024-03-31", "revenue": 1108500000.0, "revenue_yoy_pct": 6.998069498069492, "gross_margin": 0.6260712674785747, "operating_margin": 0.1586829048263419, "ttm_fcf_margin": 0.2428928026625988, "prior_revenue_yoy_pct": 5.808250793345504, "prior_gross_margin": 0.6273166023166024, "prior_operating_margin": 0.06833976833976833, "prior_ttm_fcf_margin": 0.22520971730592057, "changes_pp": { "demand": 1.1898187047239883, "gross_margin": -0.12453348380276896, "operating_margin": 9.034313648657356, "cash_margin": 1.768308535667823 }, "signals": [ "operating_margin" ], "accession": "0001609711-24-000072", "currency": "USD", "net_margin": 0.3622011727559765, "prior_net_margin": 0.045656370656370654, "net_margin_yoy_pp": 31.65448020996059 }, { "period": "2024Q2", "filed_at": "2024-08-02", "report_date": "2024-06-30", "revenue": 1124500000.0, "revenue_yoy_pct": 7.2893807842763, "gross_margin": 0.6369052912405514, "operating_margin": 0.18514895509115162, "ttm_fcf_margin": 0.26134453781512607, "prior_revenue_yoy_pct": 6.998069498069492, "prior_gross_margin": 0.6294246732182044, "prior_operating_margin": 0.11411124892662913, "prior_ttm_fcf_margin": 0.21362936591936882, "changes_pp": { "demand": 0.2913112862068079, "gross_margin": 0.7480618022347008, "operating_margin": 7.103770616452248, "cash_margin": 4.771517189575725 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001609711-24-000133", "currency": "USD", "net_margin": 0.13010226767452202, "prior_net_margin": 0.07909550615399294, "net_margin_yoy_pp": 5.100676152052907 }, { "period": "2024Q3", "filed_at": "2024-10-31", "report_date": "2024-09-30", "revenue": 1147600000.0, "revenue_yoy_pct": 7.282415630550632, "gross_margin": 0.6449982572324852, "operating_margin": 0.22115719762983618, "ttm_fcf_margin": 0.2742083063670245, "prior_revenue_yoy_pct": 7.2893807842763, "prior_gross_margin": 0.628961391044218, "prior_operating_margin": 0.15621202206226045, "prior_ttm_fcf_margin": 0.21527529389322078, "changes_pp": { "demand": -0.006965153725668749, "gross_margin": 1.6036866188267163, "operating_margin": 6.4945175567575735, "cash_margin": 5.89330124738037 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0001609711-24-000167", "currency": "USD", "net_margin": 0.16599860578598816, "prior_net_margin": 0.12218378984762082, "net_margin_yoy_pp": 4.3814815938367335 }, { "period": "2024Q4", "filed_at": "2025-02-20", "report_date": "2024-12-31", "revenue": 1192600000.0, "revenue_yoy_pct": 8.388621285104069, "gross_margin": 0.6463189669629381, "operating_margin": 0.21432165017608587, "ttm_fcf_margin": 0.2757587684772151, "prior_revenue_yoy_pct": 7.282415630550632, "prior_gross_margin": 0.6344633281832227, "prior_operating_margin": 0.17258929382895574, "prior_ttm_fcf_margin": 0.23638372393690793, "changes_pp": { "demand": 1.1062056545534373, "gross_margin": 1.1855638779715405, "operating_margin": 4.173235634713013, "cash_margin": 3.937504454030716 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.16652691598188832, "prior_net_margin": 1.0123602653821684, "net_margin_yoy_pp": -84.58333494002801 }, { "period": "2025Q1", "filed_at": "2025-05-02", "report_date": "2025-03-31", "revenue": 1194300000.0, "revenue_yoy_pct": 7.7401894451962105, "gross_margin": 0.6311646989868542, "operating_margin": 0.20706690111362305, "ttm_fcf_margin": 0.29392573513629533, "prior_revenue_yoy_pct": 8.388621285104069, "prior_gross_margin": 0.6260712674785747, "prior_operating_margin": 0.1586829048263419, "prior_ttm_fcf_margin": 0.2428928026625988, "changes_pp": { "demand": -0.6484318399078584, "gross_margin": 0.5093431508279567, "operating_margin": 4.838399628728116, "cash_margin": 5.103293247369653 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001609711-25-000077", "currency": "USD", "net_margin": 0.1837896675877083, "prior_net_margin": 0.3622011727559765, "net_margin_yoy_pp": -17.841150516826822 }, { "period": "2025Q2", "filed_at": "2025-08-08", "report_date": "2025-06-30", "revenue": 1217600000.0, "revenue_yoy_pct": 8.279235215651394, "gross_margin": 0.6367444152431012, "operating_margin": 0.2187089356110381, "ttm_fcf_margin": 0.3058016455882662, "prior_revenue_yoy_pct": 7.7401894451962105, "prior_gross_margin": 0.6369052912405514, "prior_operating_margin": 0.18514895509115162, "prior_ttm_fcf_margin": 0.26134453781512607, "changes_pp": { "demand": 0.539045770455183, "gross_margin": -0.016087599745018277, "operating_margin": 3.3559980519886485, "cash_margin": 4.445710777314016 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001609711-25-000154", "currency": "USD", "net_margin": 0.1641754270696452, "prior_net_margin": 0.13010226767452202, "net_margin_yoy_pp": 3.4073159395123174 }, { "period": "2025Q3", "filed_at": "2025-10-31", "report_date": "2025-09-30", "revenue": 1265300000.0, "revenue_yoy_pct": 10.256186824677593, "gross_margin": 0.629890144629732, "operating_margin": 0.23448984430569825, "ttm_fcf_margin": 0.31580352375867593, "prior_revenue_yoy_pct": 8.279235215651394, "prior_gross_margin": 0.6449982572324852, "prior_operating_margin": 0.22115719762983618, "prior_ttm_fcf_margin": 0.2742083063670245, "changes_pp": { "demand": 1.9769516090261998, "gross_margin": -1.5108112602753132, "operating_margin": 1.3332646675862065, "cash_margin": 4.159521739165145 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001609711-25-000209", "currency": "USD", "net_margin": 0.16636370821149135, "prior_net_margin": 0.16599860578598816, "net_margin_yoy_pp": 0.03651024255031943 }, { "period": "2025Q4", "filed_at": "2026-02-25", "report_date": "2025-12-31", "revenue": 1273900000.0, "revenue_yoy_pct": 6.817038403488174, "gross_margin": 0.6464400659392417, "operating_margin": 0.24884213831540938, "ttm_fcf_margin": 0.31821211447961056, "prior_revenue_yoy_pct": 10.256186824677593, "prior_gross_margin": 0.6463189669629381, "prior_operating_margin": 0.21432165017608587, "prior_ttm_fcf_margin": 0.2757587684772151, "changes_pp": { "demand": -3.4391484211894197, "gross_margin": 0.01210989763036352, "operating_margin": 3.4520488139323513, "cash_margin": 4.245334600239548 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.19240128738519507, "prior_net_margin": 0.16652691598188832, "net_margin_yoy_pp": 2.5874371403306755 }, { "period": "2026Q1", "filed_at": "2026-05-01", "report_date": "2026-03-31", "revenue": 1266900000.0, "revenue_yoy_pct": 6.07887465460939, "gross_margin": null, "operating_margin": 0.24508643144683875, "ttm_fcf_margin": 0.3267113880207815, "prior_revenue_yoy_pct": 6.817038403488174, "prior_gross_margin": 0.6311646989868542, "prior_operating_margin": 0.20706690111362305, "prior_ttm_fcf_margin": 0.29392573513629533, "changes_pp": { "demand": -0.738163748878784, "gross_margin": null, "operating_margin": 3.80195303332157, "cash_margin": 3.2785652884486147 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001609711-26-000037", "currency": "USD", "net_margin": 0.1693898492382982, "prior_net_margin": 0.1837896675877083, "net_margin_yoy_pp": -1.4399818349410092 }, { "period": "2026Q2", "filed_at": "2026-07-31", "report_date": "2026-06-30", "revenue": 1298000000.0, "revenue_yoy_pct": 6.603153745072277, "gross_margin": null, "operating_margin": 0.2638674884437596, "ttm_fcf_margin": 0.33363374542034835, "prior_revenue_yoy_pct": 6.07887465460939, "prior_gross_margin": 0.6367444152431012, "prior_operating_margin": 0.2187089356110381, "prior_ttm_fcf_margin": 0.3058016455882662, "changes_pp": { "demand": 0.5242790904628869, "gross_margin": null, "operating_margin": 4.515855283272153, "cash_margin": 2.7832099832082124 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001609711-26-000088", "currency": "USD", "net_margin": 0.1849768875192604, "prior_net_margin": 0.1641754270696452, "net_margin_yoy_pp": 2.08014604496152 } ], "cash": { "ttm": { "cfo": 1728800000.0, "ppe": 25900000.0, "extra_reinvestment": 0, "fcf": 1702900000.0, "sbc": 301900000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 1401000000.0 }, "periods": [ { "start": "2025-01-01", "end": "2025-12-31", "cfo": 1599400000.0, "ppe": 23900000.0, "extra_reinvestment": 0, "fcf": 1575500000.0, "sbc": 317800000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 1257700000.0, "accession": "0001609711-26-000010", "url": "https://www.sec.gov/Archives/edgar/data/1609711/000160971126000010/gddy-20251231.htm" }, { "start": "2026-01-01", "end": "2026-06-30", "cfo": 914000000.0, "ppe": 9700000.0, "extra_reinvestment": 0, "fcf": 904300000.0, "sbc": 145500000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 758800000.0, "accession": "0001609711-26-000088", "url": "https://www.sec.gov/Archives/edgar/data/1609711/000160971126000088/gddy-20260630.htm" }, { "start": "2025-01-01", "end": "2025-06-30", "cfo": 784600000.0, "ppe": 7700000.0, "extra_reinvestment": 0, "fcf": 776900000.0, "sbc": 161400000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 615500000.0, "accession": "0001609711-26-000088", "url": "https://www.sec.gov/Archives/edgar/data/1609711/000160971126000088/gddy-20260630.htm" } ], "formula": "上财年全年 + 本年累计 − 上年同期累计", "extra_concepts": [], "capital_sbc_concepts": [] }, "market": { "close": 98.06999969482422, "date": "2026-09-11", "currency": "USD", "source": "yfinance_daily_sync", "shares": 126647704.0, "shares_basis": "Rockmoon current_metrics（不是财报加权平均股数）", "source_period": "2026-06-30", "returns": { "1m": { "value": 0.06806795927654852, "start": "2026-08-12", "reason": null }, "3m": { "value": 0.286332665828007, "start": "2026-06-12", "reason": null }, "1y": { "value": null, "start": "2025-09-11", "reason": "缺少同口径复权价格或对应交易日，不以未复权价格替代。" } }, "stale": false, "local_reported_fcf": 1702900000.0 }, "valuation": { "status": "estimated", "label": "合理区间（情景）", "boundary_buffer": 0.1, "scenarios": [ { "name": "保守", "growth": 0, "price": 78.46069489266065, "terminal_share": 0.39568307672766817 }, { "name": "基准", "growth": 0.06, "price": 107.60703376681714, "terminal_share": 0.433900293053031 }, { "name": "乐观", "growth": 0.12, "price": 147.17767662601398, "terminal_share": 0.4676732072294259 } ], "implied_growth": { "value": 0.04233549043135537, "bound": "solved" }, "base_upside": 0.09724721221240351, "discount": 0.12, "terminal_growth": 0.025, "sensitivity": [ { "discount": 0.09999999999999999, "prices": [ 98.69828740089982, 137.534753368073, 190.70154705977671 ] }, { "discount": 0.12, "prices": [ 78.46069489266065, 107.60703376681714, 147.17767662601398 ] }, { "discount": 0.13999999999999999, "prices": [ 65.22162721960335, 88.16439905291104, 119.06186947455292 ] } ], "cash_basis": 1050750000.0, "cash_note": "基准先对观察到的 TTM 现金代理打 75 折，测试税款/营运资金正常化；25% 是压力假设，不是已核定调整额。", "assumption": "假设订阅组合提升延续，同时对 AI 替代与 bookings 放缓保留压力情景。", "proxy_implied_growth": { "value": -0.012241981854652584, "bound": "solved" }, "cash_stress": [ { "factor": 0.75, "implied": { "value": 0.04233549043135537, "bound": "solved" } }, { "factor": 1, "implied": { "value": -0.012241981854652584, "bound": "solved" } } ], "interpretation": "条件情景，不是审计后的公允价值。统一 12% 股权折现率便于比较，不代表所有公司风险相同。" }, "review_depth": "有界多期原始分部、财务、运营指标、竞争名单及最新电话会付费采用段落核验，未单独核验 Airo 增量收入或因果转化率。" }, { "ticker": "ANIP", "name": "ANI PHARMACEUTICALS INC", "company_business": "罕见病药品与复杂仿制药", "stage": "核心产品放量，非全业务共振", "why_selected": "Cortrophin 连续放量证据明确，但授权收入和眼科业务下滑需拆开。", "business_improvement": "连续两期Cortrophin商业化放量；2025Q2已见81.6m、同比+66%，2026Q2继续+43.5%，销售队伍扩张、痛风团队及预充针是可核验执行线索。不是凭换CEO叙事。Rare Disease & Brands占比62.16% vs55.43%包含新增Harmony授权；剔除Brands及授权后的Rare Disease产品占比仅51.06% vs49.19%，不夸大组合迁移。", "financial_improvement": "2026Q2收入266.044m vs 211.371m，+25.9%；Cortrophin117.126m vs81.647m，+43.5%。Rare Disease产品收入135.844m vs103.963m，+30.7%；H1经营现金115.044m vs110.803m，仅+3.8%，显著慢于收入。", "continuity": "连续变化见多期财务及原文引用。", "management": "FY2025 10-K引用Nikhil Lalwani 2020-07-24雇佣协议，不能算近三年新CEO。其销售组织扩张可评执行，但不能据此断言所有增长由CEO造成。", "moat": "复杂仿制药研发、制造与申报能力，以及Cortrophin已商业化的ACTH产品渠道；不是无竞争或永久独占。", "competition": "10-K明确Cortrophin直接竞争Acthar Gel（Keenova Therapeutics）；眼科竞争包括Eylea、Vabysmo、Ozurdex等。仿制药竞争包括Amneal、Teva、Hikma。", "counterevidence": [ "ILUVIEN/YUTIQ Q2收入18.718m vs22.316m下降，不能称全业务共振；产品标签合并也影响描述。", "Harmony Q1含15m upfront；Q2品牌royalty及其他17.731m无同比基数，收入与利润中含许可因素。", "2026电话会对全年Cortrophin预测有小幅下修，不应只引用上行增长率。", "H1投资收益、无形资产购置、或有对价与里程碑需在归一化现金流中处理；历史CFO不能直接等于可分配FCF。" ], "source_links": [ { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000069/anip-20260630.htm", "sha256": "fa76241e21ae8f992d6ab6e1b3e2d3eb9698aa45cf13b2200079995fb8c9def7", "text_sha256": "3b31faa4b521bb7b64624ec1a5af6787caaad318019b586d89c356bf8a73ca95", "offsets": [ 20240, 32588, 34159 ] }, { "kind": "SEC 原始财报", "period": "2025-12-31", "url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/anip-20251231.htm", "sha256": "ee6f1817c7a1b1f5964f2c1b6383a4b0ba680dedc72d8ed34775217bd04713af", "text_sha256": "c9c8e6312a0581414f585428c6fbe508744b973fb7a2ea86271060121ccfa515", "offsets": [ 22316, 91657, 93983, 610479 ] }, { "kind": "本地电话会（管理层陈述）", "period": "2026Q2", "content_hash": "0af4ef9137b9c80339bca5d009e845152a0ce5201026f4f67c6bb6a7c39e3a7c", "offsets": [ 0 ] } ], "primary_check": { "ticker": "ANIP", "period": "2026-06-30", "source_period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000069/anip-20260630.htm", "sha256": "fa76241e21ae8f992d6ab6e1b3e2d3eb9698aa45cf13b2200079995fb8c9def7", "checks": { "revenue": { "local": 266044000.0, "alternatives": [ { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "value": 266044000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "current": 266044000.0, "prior": 211371000.0, "prior_periods": [ "2025-06-30" ] } }, "operating_income": { "local": 40460000.0, "alternatives": [ { "concept": "us-gaap:OperatingIncomeLoss", "value": 40460000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:OperatingIncomeLoss", "current": 40460000.0, "prior": 13892000.0, "prior_periods": [ "2025-06-30" ] } }, "net_income": { "local": 24711000.0, "alternatives": [ { "concept": "us-gaap:NetIncomeLoss", "value": 24711000.0 }, { "concept": "us-gaap:NetIncomeLossAvailableToCommonStockholdersBasic", "value": 23000000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:NetIncomeLoss", "current": 24711000.0, "prior": 8549000.0, "prior_periods": [ "2025-06-30" ] } } }, "status": "matched_latest_quarter", "reason": "只对照最新单季收入／营业利润／净利润；不等于完成分部、同比重述与现金质量审计。净利润保留候选标签，匹配值不自动解决少数股东口径。" }, "history": [ { "period": "2023Q3", "filed_at": "2023-11-08", "report_date": "2023-09-30", "revenue": 131829000.0, "revenue_yoy_pct": 57.274430035432644, "gross_margin": 0.6351258069165359, "operating_margin": 0.13614606801234932, "ttm_fcf_margin": 0.13371785115066068, "prior_revenue_yoy_pct": 57.805158757023904, "prior_gross_margin": 0.6075685090848355, "prior_operating_margin": -0.05959127187697594, "prior_ttm_fcf_margin": -0.15925420902777288, "changes_pp": { "demand": -0.5307287215912595, "gross_margin": 2.7557297831700356, "operating_margin": 19.573733988932528, "cash_margin": 29.297206017843358 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0001023024-23-000043", "currency": "USD", "net_margin": 0.0754007084935788, "prior_net_margin": -0.10259958721561423, "net_margin_yoy_pp": 17.8000295709193 }, { "period": "2023Q4", "filed_at": "2024-02-29", "report_date": "2023-12-31", "revenue": 131654000.0, "revenue_yoy_pct": 39.7126241616436, "gross_margin": 0.5942394458201042, "operating_margin": 0.051088459142904885, "ttm_fcf_margin": 0.22614499112601064, "prior_revenue_yoy_pct": 57.274430035432644, "prior_gross_margin": 0.6145046268783428, "prior_operating_margin": 0.01931403344935903, "prior_ttm_fcf_margin": -0.12667793985176287, "changes_pp": { "demand": -17.56180587378904, "gross_margin": -2.02651810582386, "operating_margin": 3.1774425693545854, "cash_margin": 35.28229309777735 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.008772995883148253, "prior_net_margin": -0.04502716699210459, "net_margin_yoy_pp": 5.380016287525285 }, { "period": "2024Q1", "filed_at": "2024-05-10", "report_date": "2024-03-31", "revenue": 137430000.0, "revenue_yoy_pct": 28.696645627703997, "gross_margin": 0.6423124499745325, "operating_margin": 0.14779887942952777, "ttm_fcf_margin": 0.20234221002589572, "prior_revenue_yoy_pct": 39.7126241616436, "prior_gross_margin": 0.646882550147023, "prior_operating_margin": 0.09266195943288447, "prior_ttm_fcf_margin": -0.0003150317540856552, "changes_pp": { "demand": -11.015978533939606, "gross_margin": -0.45701001724904877, "operating_margin": 5.5136919996643305, "cash_margin": 20.265724177998138 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001023024-24-000057", "currency": "USD", "net_margin": 0.13248199083169612, "prior_net_margin": 0.013475549229299721, "net_margin_yoy_pp": 11.90064416023964 }, { "period": "2024Q2", "filed_at": "2024-08-06", "report_date": "2024-06-30", "revenue": 138040000.0, "revenue_yoy_pct": 18.44148712536573, "gross_margin": 0.5820197044334975, "operating_margin": 0.03744566792234135, "ttm_fcf_margin": 0.18469885129129998, "prior_revenue_yoy_pct": 28.696645627703997, "prior_gross_margin": 0.6371935785562906, "prior_operating_margin": 0.10641200545702592, "prior_ttm_fcf_margin": 0.07677646953306792, "changes_pp": { "demand": -10.255158502338269, "gross_margin": -5.517387412279307, "operating_margin": -6.896633753468456, "cash_margin": 10.792238175823206 }, "signals": [ "cash_margin" ], "accession": "0001023024-24-000085", "currency": "USD", "net_margin": -0.01656766154737757, "prior_net_margin": 0.05358353282366771, "net_margin_yoy_pp": -7.015119437104528 }, { "period": "2024Q3", "filed_at": "2024-11-08", "report_date": "2024-09-30", "revenue": 148332000.0, "revenue_yoy_pct": 12.518489861866499, "gross_margin": 0.5747714586198528, "operating_margin": -0.13833158050858885, "ttm_fcf_margin": 0.1382215693052195, "prior_revenue_yoy_pct": 18.44148712536573, "prior_gross_margin": 0.6351258069165359, "prior_operating_margin": 0.13614606801234932, "prior_ttm_fcf_margin": 0.13371785115066068, "changes_pp": { "demand": -5.92299726349923, "gross_margin": -6.035434829668307, "operating_margin": -27.447764852093815, "cash_margin": 0.4503718154558828 }, "signals": [], "accession": "0001023024-24-000102", "currency": "USD", "net_margin": -0.16291831836690668, "prior_net_margin": 0.0754007084935788, "net_margin_yoy_pp": -23.831902686048547 }, { "period": "2024Q4", "filed_at": "2025-02-28", "report_date": "2024-12-31", "revenue": 190574000.0, "revenue_yoy_pct": 44.753672505203035, "gross_margin": 0.5787463137678802, "operating_margin": -0.02297270351674415, "ttm_fcf_margin": 0.07777159264033752, "prior_revenue_yoy_pct": 12.518489861866499, "prior_gross_margin": 0.5942394458201042, "prior_operating_margin": 0.051088459142904885, "prior_ttm_fcf_margin": 0.22614499112601064, "changes_pp": { "demand": 32.235182643336536, "gross_margin": -1.5493132052224023, "operating_margin": -7.406116265964904, "cash_margin": -14.83733984856731 }, "signals": [ "demand" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": -0.05392131140659272, "prior_net_margin": 0.008772995883148253, "net_margin_yoy_pp": -6.269430728974097 }, { "period": "2025Q1", "filed_at": "2025-05-09", "report_date": "2025-03-31", "revenue": 197122000.0, "revenue_yoy_pct": 43.434475733100484, "gross_margin": null, "operating_margin": 0.1328821744909244, "ttm_fcf_margin": 0.09881792341425494, "prior_revenue_yoy_pct": 44.753672505203035, "prior_gross_margin": 0.6423124499745325, "prior_operating_margin": 0.14779887942952777, "prior_ttm_fcf_margin": 0.20234221002589572, "changes_pp": { "demand": -1.3191967721025506, "gross_margin": null, "operating_margin": -1.4916704938603365, "cash_margin": -10.352428661164078 }, "signals": [], "accession": "0001023024-25-000046", "currency": "USD", "net_margin": 0.07954972047767372, "prior_net_margin": 0.13248199083169612, "net_margin_yoy_pp": -5.29322703540224 }, { "period": "2025Q2", "filed_at": "2025-08-08", "report_date": "2025-06-30", "revenue": 211371000.0, "revenue_yoy_pct": 53.12300782381918, "gross_margin": null, "operating_margin": 0.06572330168282309, "ttm_fcf_margin": 0.16783940037382977, "prior_revenue_yoy_pct": 43.434475733100484, "prior_gross_margin": 0.5820197044334975, "prior_operating_margin": 0.03744566792234135, "prior_ttm_fcf_margin": 0.18469885129129998, "changes_pp": { "demand": 9.688532090718695, "gross_margin": null, "operating_margin": 2.8277633760481735, "cash_margin": -1.685945091747021 }, "signals": [ "demand", "operating_margin" ], "accession": "0001023024-25-000082", "currency": "USD", "net_margin": 0.04044547265235061, "prior_net_margin": -0.01656766154737757, "net_margin_yoy_pp": 5.701313419972818 }, { "period": "2025Q3", "filed_at": "2025-11-07", "report_date": "2025-09-30", "revenue": 227813000.0, "revenue_yoy_pct": 53.58317827575978, "gross_margin": null, "operating_margin": 0.1590778401583755, "ttm_fcf_margin": 0.18833809017027864, "prior_revenue_yoy_pct": 53.12300782381918, "prior_gross_margin": 0.5747714586198528, "prior_operating_margin": -0.13833158050858885, "prior_ttm_fcf_margin": 0.1382215693052195, "changes_pp": { "demand": 0.46017045194059847, "gross_margin": null, "operating_margin": 29.740942066696434, "cash_margin": 5.011652086505913 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001023024-25-000108", "currency": "USD", "net_margin": 0.11683705495296581, "prior_net_margin": -0.16291831836690668, "net_margin_yoy_pp": 27.975537331987248 }, { "period": "2025Q4", "filed_at": "2026-02-27", "report_date": "2025-12-31", "revenue": 247060000.0, "revenue_yoy_pct": 29.639929895998396, "gross_margin": null, "operating_margin": 0.14072290131951753, "ttm_fcf_margin": 0.1940192400431984, "prior_revenue_yoy_pct": 53.58317827575978, "prior_gross_margin": 0.5787463137678802, "prior_operating_margin": -0.02297270351674415, "prior_ttm_fcf_margin": 0.07777159264033752, "changes_pp": { "demand": -23.943248379761382, "gross_margin": null, "operating_margin": 16.36956048362617, "cash_margin": 11.624764740286087 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.111268517768963, "prior_net_margin": -0.05392131140659272, "net_margin_yoy_pp": 16.518982917555572 }, { "period": "2026Q1", "filed_at": "2026-05-08", "report_date": "2026-03-31", "revenue": 237462000.0, "revenue_yoy_pct": 20.46448392366149, "gross_margin": null, "operating_margin": 0.16376514979238785, "ttm_fcf_margin": 0.20696412061846517, "prior_revenue_yoy_pct": 29.639929895998396, "prior_gross_margin": null, "prior_operating_margin": 0.1328821744909244, "prior_ttm_fcf_margin": 0.09881792341425494, "changes_pp": { "demand": -9.175445972336906, "gross_margin": null, "operating_margin": 3.0882975301463444, "cash_margin": 10.814619720421023 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001023024-26-000050", "currency": "USD", "net_margin": 0.12419671357943587, "prior_net_margin": 0.07954972047767372, "net_margin_yoy_pp": 4.464699310176215 }, { "period": "2026Q2", "filed_at": "2026-08-07", "report_date": "2026-06-30", "revenue": 266044000.0, "revenue_yoy_pct": 25.865894564533455, "gross_margin": null, "operating_margin": 0.15208010704996167, "ttm_fcf_margin": 0.176813893184543, "prior_revenue_yoy_pct": 20.46448392366149, "prior_gross_margin": null, "prior_operating_margin": 0.06572330168282309, "prior_ttm_fcf_margin": 0.16783940037382977, "changes_pp": { "demand": 5.4014106408719655, "gross_margin": null, "operating_margin": 8.635680536713858, "cash_margin": 0.8974492810713219 }, "signals": [ "demand", "operating_margin" ], "accession": "0001023024-26-000069", "currency": "USD", "net_margin": 0.09288313211348499, "prior_net_margin": 0.04044547265235061, "net_margin_yoy_pp": 5.243765946113439 } ], "cash": { "ttm": { "cfo": 189466000.0, "ppe": 16475000.0, "extra_reinvestment": 5575000.0, "fcf": 167416000.0, "sbc": 41056000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 126360000.0 }, "periods": [ { "start": "2025-01-01", "end": "2025-12-31", "cfo": 185225000.0, "ppe": 13835000.0, "extra_reinvestment": 20512000.0, "fcf": 150878000.0, "sbc": 37929000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 112949000.0, "accession": "0001023024-26-000014", "url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000014/anip-20251231.htm" }, { "start": "2026-01-01", "end": "2026-06-30", "cfo": 115044000.0, "ppe": 9128000.0, "extra_reinvestment": 5330000.0, "fcf": 100586000.0, "sbc": 21597000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 78989000.0, "accession": "0001023024-26-000069", "url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000069/anip-20260630.htm" }, { "start": "2025-01-01", "end": "2025-06-30", "cfo": 110803000.0, "ppe": 6488000.0, "extra_reinvestment": 20267000.0, "fcf": 84048000.0, "sbc": 18470000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 65578000.0, "accession": "0001023024-26-000069", "url": "https://www.sec.gov/Archives/edgar/data/1023024/000102302426000069/anip-20260630.htm" } ], "formula": "上财年全年 + 本年累计 − 上年同期累计", "extra_concepts": [ "us-gaap:PaymentsToAcquireIntangibleAssets", "us-gaap:PaymentForContingentConsiderationLiabilityFinancingActivities" ], "capital_sbc_concepts": [] }, "market": { "close": 70.19000244140625, "date": "2026-09-11", "currency": "USD", "source": "yfinance_daily_sync", "shares": 22970352.0, "shares_basis": "Rockmoon current_metrics（不是财报加权平均股数）", "source_period": "2026-06-30", "returns": { "1m": { "value": -0.06562832967148813, "start": "2026-08-12", "reason": null }, "3m": { "value": -0.14067088419246065, "start": "2026-06-12", "reason": null }, "1y": { "value": null, "start": "2025-09-11", "reason": "缺少同口径复权价格或对应交易日，不以未复权价格替代。" } }, "stale": false, "local_reported_fcf": 172991000.0 }, "valuation": { "status": "unavailable", "label": "暂不可可靠估值", "reason": "未完成产品级授权与未来里程碑支付模型，不授予低估标签。", "cash_basis": null, "cash_note": "TTM 已扣无形资产采购和已付融资类或有对价；尚未闭合未来 royalty/CVR/里程碑及一次性许可正常化。" }, "review_depth": "原文重点章节、分部与多期电话会定向核验；非全文审计或完整同行调查。" }, { "ticker": "DGII", "name": "DIGI INTERNATIONAL INC", "company_business": "工业物联网连接设备及管理订阅", "stage": "内生增长＋并购增加订阅权重", "why_selected": "产品附加订阅和 Solutions 迁移均可核验，且已剥离库存基期的假改善。", "business_improvement": "工业IoT连接硬件叠加管理订阅，IoT Solutions通过Jolt扩大食品零售/餐饮任务与监测软件；2026另并Particle", "financial_improvement": "2026-06季度收入1.38670亿美元，同比增长29.0%；营业率16.5%对13.9%，净利润约1600万美元；IoT Solutions收入3887.7万美元，占28.0%对25.6%，增长41.5%；营业率15.7%对10.0%；IoT Products & Services增加1980万美元，其中一次性产品1240万、经常收入740万，无重大提价；绝大部分由内生需求驱动；IoT Solutions增加1140万美元，其中经常收入890万和一次性250万，绝大部分来自Jolt收购；ARR1.91亿美元同比52%，但包含Jolt与Particle；Solutions ARR1.31亿美元对9600万美元，不能把52%全部看作内生", "continuity": "硬件需求与附加订阅增强为真实内生成分；Jolt并购增加高经常收入权重并摊薄费用。原始10Q明确毛利率提升130基点主要解释为上年库存成本不再发生，必须从转型叙事中剥离。", "management": { "ceo": "Ron Konezny", "tenure": "年报确认自2014年任CEO，曾创办PeopleNet并在Trimble任职", "change": "未见近三年换帅，改善不依赖换CEO" }, "moat": "设备认证、现场安装基础、管理软件附加和条件监测集成形成黏性线索；不把品牌自述或ARR本身等同护城河", "competition": { "source_verified_names": [], "comparison_status": "年报描述分散且高技术变动竞争，没有在已读章节列完整公司名单；未以通用网络公司硬配同行，竞争维度保留缺口" }, "counterevidence": [ "最新单季毛利改善来自库存基期，不应作为持续每年扩张假设", "Solutions增长绝大部分来自Jolt而非纯内生订阅", "Jolt约1.485亿美元现金收购，2026又收Particle，收购不是免费增长", "Jolt购买会计出现约500万美元潜在产品替换准备，需要跟踪实际现金成本", "利息成本上升、供应链/芯片/关税以及更大竞争者的资源优势", "ARR是年化指标，并不等于未来已签固定现金流" ], "source_links": [ { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/854775/000085477526000026/dgii-20260630.htm", "sha256": "9ec6b44b43d613da581c244ebbab5dcb9d5972b5d81454d36cbf7416cbbf7e21", "text_sha256": "622a9933b74e9bb81219e8258a2e1fe094e6f986a3113e8bd0e04729fe51f41d", "offsets": [ 62300 ] }, { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/854775/000085477526000026/dgii-20260630.htm", "sha256": "9ec6b44b43d613da581c244ebbab5dcb9d5972b5d81454d36cbf7416cbbf7e21", "text_sha256": "622a9933b74e9bb81219e8258a2e1fe094e6f986a3113e8bd0e04729fe51f41d", "offsets": [ 64600 ] }, { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/854775/000085477526000026/dgii-20260630.htm", "sha256": "9ec6b44b43d613da581c244ebbab5dcb9d5972b5d81454d36cbf7416cbbf7e21", "text_sha256": "622a9933b74e9bb81219e8258a2e1fe094e6f986a3113e8bd0e04729fe51f41d", "offsets": [ 67000 ] }, { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/854775/000085477526000026/dgii-20260630.htm", "sha256": "9ec6b44b43d613da581c244ebbab5dcb9d5972b5d81454d36cbf7416cbbf7e21", "text_sha256": "622a9933b74e9bb81219e8258a2e1fe094e6f986a3113e8bd0e04729fe51f41d", "offsets": [ 14697 ] }, { "kind": "SEC 原始财报", "period": "2025-09-30", "url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/dgii-20250930.htm", "sha256": "507a076fc2e40d8e8162361a6a2cab7a9a9d36d91b528eeb7b592507a51c5dc8", "text_sha256": "f35c727c8b1adc73fac5d974d70833b4fad19c04ff328df87aea026cb77491ef", "offsets": [ 252316 ] }, { "kind": "SEC 原始财报", "period": "2025-09-30", "url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/dgii-20250930.htm", "sha256": "507a076fc2e40d8e8162361a6a2cab7a9a9d36d91b528eeb7b592507a51c5dc8", "text_sha256": "f35c727c8b1adc73fac5d974d70833b4fad19c04ff328df87aea026cb77491ef", "offsets": [ 16101 ] }, { "kind": "本地电话会（管理层陈述）", "period": "2025Q3", "content_hash": "8b76b08f608a06e1ffc4d6c5c752b3414d9e6c33880e923534e3e93b0827c49c", "offsets": [ 5042 ] } ], "primary_check": { "ticker": "DGII", "period": "2026-06-30", "source_period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/854775/000085477526000026/dgii-20260630.htm", "sha256": "9ec6b44b43d613da581c244ebbab5dcb9d5972b5d81454d36cbf7416cbbf7e21", "checks": { "revenue": { "local": 138670000.0, "alternatives": [ { "concept": "us-gaap:Revenues", "value": 138670000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:Revenues", "current": 138670000.0, "prior": 107514000.0, "prior_periods": [ "2025-06-30" ] } }, "operating_income": { "local": 22895000.0, "alternatives": [ { "concept": "us-gaap:OperatingIncomeLoss", "value": 22895000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:OperatingIncomeLoss", "current": 22895000.0, "prior": 14923000.0, "prior_periods": [ "2025-06-30" ] } }, "net_income": { "local": 15740000.0, "alternatives": [ { "concept": "us-gaap:NetIncomeLoss", "value": 15740000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:NetIncomeLoss", "current": 15740000.0, "prior": 10243000.0, "prior_periods": [ "2025-06-30" ] } } }, "status": "matched_latest_quarter", "reason": "只对照最新单季收入／营业利润／净利润；不等于完成分部、同比重述与现金质量审计。净利润保留候选标签，匹配值不自动解决少数股东口径。" }, "history": [ { "period": "2023Q3", "filed_at": "2023-11-22", "report_date": "2023-09-30", "revenue": 112163000.0, "revenue_yoy_pct": 6.076339631920402, "gross_margin": 0.5705179069746708, "operating_margin": 0.12019115037935861, "ttm_fcf_margin": 0.07284719084453377, "prior_revenue_yoy_pct": 8.422771139039975, "prior_gross_margin": 0.5579356522725983, "prior_operating_margin": 0.15966823658476612, "prior_ttm_fcf_margin": 0.09212698821559663, "changes_pp": { "demand": -2.346431507119573, "gross_margin": 1.2582254702072415, "operating_margin": -3.9477086205407503, "cash_margin": -1.9279797371062863 }, "signals": [ "gross_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.05674776887208794, "prior_net_margin": 0.10613970379617545, "net_margin_yoy_pp": -4.939193492408751 }, { "period": "2023Q4", "filed_at": "2024-02-02", "report_date": "2023-12-31", "revenue": 106089000.0, "revenue_yoy_pct": -2.943113827237298, "gross_margin": 0.5759315291877575, "operating_margin": 0.11436623966669494, "ttm_fcf_margin": 0.11110834359828999, "prior_revenue_yoy_pct": 6.076339631920402, "prior_gross_margin": 0.5628327813660732, "prior_operating_margin": 0.10944504418787623, "prior_ttm_fcf_margin": 0.11571499779807101, "changes_pp": { "demand": -9.0194534591577, "gross_margin": 1.3098747821684298, "operating_margin": 0.492119547881871, "cash_margin": -0.4606654199781027 }, "signals": [ "gross_margin" ], "accession": "0000854775-24-000004", "currency": "USD", "net_margin": -0.028787150411446992, "prior_net_margin": 0.05286992479827274, "net_margin_yoy_pp": -8.165707520971974 }, { "period": "2024Q1", "filed_at": "2024-05-03", "report_date": "2024-03-31", "revenue": 107702000.0, "revenue_yoy_pct": -3.0968833225365255, "gross_margin": 0.5786150675010677, "operating_margin": 0.07568104584873075, "ttm_fcf_margin": 0.1291175061046578, "prior_revenue_yoy_pct": -2.943113827237298, "prior_gross_margin": 0.5656805585546678, "prior_operating_margin": 0.10954257539768228, "prior_ttm_fcf_margin": 0.11213739658602995, "changes_pp": { "demand": -0.15376949529922745, "gross_margin": 1.2934508946399914, "operating_margin": -3.3861529548951523, "cash_margin": 1.6980109518627855 }, "signals": [ "gross_margin" ], "accession": "0000854775-24-000018", "currency": "USD", "net_margin": 0.037083805314664535, "prior_net_margin": 0.053075289714244585, "net_margin_yoy_pp": -1.599148439958005 }, { "period": "2024Q2", "filed_at": "2024-08-07", "report_date": "2024-06-30", "revenue": 105203000.0, "revenue_yoy_pct": -6.266260379913757, "gross_margin": 0.5917892075321046, "operating_margin": 0.12269612083305609, "ttm_fcf_margin": 0.14801800736158754, "prior_revenue_yoy_pct": -3.0968833225365255, "prior_gross_margin": 0.5686143483374319, "prior_operating_margin": 0.11115863002958053, "prior_ttm_fcf_margin": 0.1106052588361951, "changes_pp": { "demand": -3.1693770573772317, "gross_margin": 2.317485919467277, "operating_margin": 1.153749080347556, "cash_margin": 3.7412748525392447 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000854775-24-000029", "currency": "USD", "net_margin": 0.09222170470423847, "prior_net_margin": 0.05993620585195481, "net_margin_yoy_pp": 3.2285498852283663 }, { "period": "2024Q3", "filed_at": "2024-11-22", "report_date": "2024-09-30", "revenue": 105052000.0, "revenue_yoy_pct": -6.339880352700977, "gross_margin": 0.6114114914518524, "operating_margin": 0.14180596276129917, "ttm_fcf_margin": 0.19070100885281313, "prior_revenue_yoy_pct": -6.266260379913757, "prior_gross_margin": 0.5705179069746708, "prior_operating_margin": 0.12019115037935861, "prior_ttm_fcf_margin": 0.07284719084453377, "changes_pp": { "demand": -0.07361997278721955, "gross_margin": 4.089358447718161, "operating_margin": 2.161481238194056, "cash_margin": 11.785381800827937 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.11292502760537639, "prior_net_margin": 0.05674776887208794, "net_margin_yoy_pp": 5.617725873328845 }, { "period": "2024Q4", "filed_at": "2025-02-05", "report_date": "2024-12-31", "revenue": 103866000.0, "revenue_yoy_pct": -2.095410457257585, "gross_margin": 0.6200103980128242, "operating_margin": 0.12861764196175843, "ttm_fcf_margin": 0.21721907055803027, "prior_revenue_yoy_pct": -6.339880352700977, "prior_gross_margin": 0.5759315291877575, "prior_operating_margin": 0.11436623966669494, "prior_ttm_fcf_margin": 0.11110834359828999, "changes_pp": { "demand": 4.244469895443392, "gross_margin": 4.4078868825066735, "operating_margin": 1.4251402295063484, "cash_margin": 10.611072695974029 }, "signals": [ "demand", "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000854775-25-000006", "currency": "USD", "net_margin": 0.09707700306163711, "prior_net_margin": -0.028787150411446992, "net_margin_yoy_pp": 12.58641534730841 }, { "period": "2025Q1", "filed_at": "2025-05-07", "report_date": "2025-03-31", "revenue": 104503000.0, "revenue_yoy_pct": -2.9702326790588818, "gross_margin": 0.6213505832368449, "operating_margin": 0.13135508071538615, "ttm_fcf_margin": 0.25037264944198134, "prior_revenue_yoy_pct": -2.095410457257585, "prior_gross_margin": 0.5786150675010677, "prior_operating_margin": 0.07568104584873075, "prior_ttm_fcf_margin": 0.1291175061046578, "changes_pp": { "demand": -0.8748222218012969, "gross_margin": 4.273551573577716, "operating_margin": 5.5674034866655395, "cash_margin": 12.125514333732355 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000854775-25-000013", "currency": "USD", "net_margin": 0.10044687712314479, "prior_net_margin": 0.037083805314664535, "net_margin_yoy_pp": 6.336307180848025 }, { "period": "2025Q2", "filed_at": "2025-08-06", "report_date": "2025-06-30", "revenue": 107514000.0, "revenue_yoy_pct": 2.1967054171458944, "gross_margin": 0.6349684692226129, "operating_margin": 0.13880052830329073, "ttm_fcf_margin": 0.24540843598180243, "prior_revenue_yoy_pct": -2.9702326790588818, "prior_gross_margin": 0.5917892075321046, "prior_operating_margin": 0.12269612083305609, "prior_ttm_fcf_margin": 0.14801800736158754, "changes_pp": { "demand": 5.166938096204776, "gross_margin": 4.317926169050823, "operating_margin": 1.6104407470234645, "cash_margin": 9.739042862021488 }, "signals": [ "demand", "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000854775-25-000018", "currency": "USD", "net_margin": 0.0952713135033577, "prior_net_margin": 0.09222170470423847, "net_margin_yoy_pp": 0.30496087991192244 }, { "period": "2025Q3", "filed_at": "2025-11-21", "report_date": "2025-09-30", "revenue": 114338000.0, "revenue_yoy_pct": 8.839431900392182, "gross_margin": 0.6391400934072662, "operating_margin": 0.12490160751456209, "ttm_fcf_margin": 0.244825333956269, "prior_revenue_yoy_pct": 2.1967054171458944, "prior_gross_margin": 0.6114114914518524, "prior_operating_margin": 0.14180596276129917, "prior_ttm_fcf_margin": 0.19070100885281313, "changes_pp": { "demand": 6.642726483246287, "gross_margin": 2.7728601955413823, "operating_margin": -1.6904355246737084, "cash_margin": 5.412432510345585 }, "signals": [ "demand", "gross_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.08729381308051566, "prior_net_margin": 0.11292502760537639, "net_margin_yoy_pp": -2.5631214524860724 }, { "period": "2025Q4", "filed_at": "2026-02-04", "report_date": "2025-12-31", "revenue": 122462000.0, "revenue_yoy_pct": 17.90383763695531, "gross_margin": 0.6237935032908167, "operating_margin": 0.1333148241903611, "ttm_fcf_margin": 0.2481100314827647, "prior_revenue_yoy_pct": 8.839431900392182, "prior_gross_margin": 0.6200103980128242, "prior_operating_margin": 0.12861764196175843, "prior_ttm_fcf_margin": 0.21721907055803027, "changes_pp": { "demand": 9.064405736563128, "gross_margin": 0.37831052779925267, "operating_margin": 0.4697182228602659, "cash_margin": 3.0890960924734423 }, "signals": [ "demand", "cash_margin" ], "accession": "0000854775-26-000005", "currency": "USD", "net_margin": 0.09562966471231893, "prior_net_margin": 0.09707700306163711, "net_margin_yoy_pp": -0.1447338349318178 }, { "period": "2026Q1", "filed_at": "2026-05-06", "report_date": "2026-03-31", "revenue": 130743000.0, "revenue_yoy_pct": 25.109327004966374, "gross_margin": 0.6399960227316185, "operating_margin": 0.1305844289942865, "ttm_fcf_margin": 0.26622068509673574, "prior_revenue_yoy_pct": 17.90383763695531, "prior_gross_margin": 0.6213505832368449, "prior_operating_margin": 0.13135508071538615, "prior_ttm_fcf_margin": 0.25037264944198134, "changes_pp": { "demand": 7.205489368011065, "gross_margin": 1.8645439494773597, "operating_margin": -0.07706517210996633, "cash_margin": 1.58480356547544 }, "signals": [ "demand", "gross_margin" ], "accession": "0000854775-26-000018", "currency": "USD", "net_margin": 0.08645204714592751, "prior_net_margin": 0.10044687712314479, "net_margin_yoy_pp": -1.399482997721728 }, { "period": "2026Q2", "filed_at": "2026-08-05", "report_date": "2026-06-30", "revenue": 138670000.0, "revenue_yoy_pct": 28.978551630485327, "gross_margin": 0.6484892190091585, "operating_margin": 0.16510420422585995, "ttm_fcf_margin": 0.26862605266952844, "prior_revenue_yoy_pct": 25.109327004966374, "prior_gross_margin": 0.6349684692226129, "prior_operating_margin": 0.13880052830329073, "prior_ttm_fcf_margin": 0.24540843598180243, "changes_pp": { "demand": 3.869224625518953, "gross_margin": 1.3520749786545605, "operating_margin": 2.6303675922569214, "cash_margin": 2.3217616687726013 }, "signals": [ "demand", "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000854775-26-000026", "currency": "USD", "net_margin": 0.1135068868536814, "prior_net_margin": 0.0952713135033577, "net_margin_yoy_pp": 1.8235573350323706 } ], "cash": { "ttm": { "cfo": 138420000.0, "ppe": 2438000.0, "extra_reinvestment": 0, "fcf": 135982000.0, "sbc": 17396000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 118586000.0 }, "periods": [ { "start": "2024-10-01", "end": "2025-09-30", "cfo": 107959000.0, "ppe": 2630000.0, "extra_reinvestment": 0, "fcf": 105329000.0, "sbc": 15363000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 89966000.0, "accession": "0000854775-25-000026", "url": "https://www.sec.gov/Archives/edgar/data/854775/000085477525000026/dgii-20250930.htm" }, { "start": "2025-10-01", "end": "2026-06-30", "cfo": 110419000.0, "ppe": 1956000.0, "extra_reinvestment": 0, "fcf": 108463000.0, "sbc": 13411000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 95052000.0, "accession": "0000854775-26-000026", "url": "https://www.sec.gov/Archives/edgar/data/854775/000085477526000026/dgii-20260630.htm" }, { "start": "2024-10-01", "end": "2025-06-30", "cfo": 79958000.0, "ppe": 2148000.0, "extra_reinvestment": 0, "fcf": 77810000.0, "sbc": 11378000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 66432000.0, "accession": "0000854775-26-000026", "url": "https://www.sec.gov/Archives/edgar/data/854775/000085477526000026/dgii-20260630.htm" } ], "formula": "上财年全年 + 本年累计 − 上年同期累计", "extra_concepts": [], "capital_sbc_concepts": [] }, "market": { "close": 69.02999877929688, "date": "2026-09-11", "currency": "USD", "source": "yfinance_daily_sync", "shares": 37948123.0, "shares_basis": "Rockmoon current_metrics（不是财报加权平均股数）", "source_period": "2026-06-30", "returns": { "1m": { "value": -0.19016892879771607, "start": "2026-08-12", "reason": null }, "3m": { "value": 0.00509607560521097, "start": "2026-06-12", "reason": null }, "1y": { "value": null, "start": "2025-09-11", "reason": "缺少同口径复权价格或对应交易日，不以未复权价格替代。" } }, "stale": false, "local_reported_fcf": 135982000.0 }, "valuation": { "status": "estimated", "label": "合理区间（情景）", "boundary_buffer": 0.1, "scenarios": [ { "name": "保守", "growth": 0.02, "price": 32.83979478984478, "terminal_share": 0.40892124262287316 }, { "name": "基准", "growth": 0.08, "price": 45.00780071638163, "terminal_share": 0.44564374478070806 }, { "name": "乐观", "growth": 0.15, "price": 64.72968025685596, "terminal_share": 0.4829650793742886 } ], "implied_growth": { "value": 0.16251946720396815, "bound": "solved" }, "base_upside": -0.3479965013431212, "discount": 0.12, "terminal_growth": 0.025, "sensitivity": [ { "discount": 0.09999999999999999, "prices": [ 41.54092563702996, 57.80204778704605, 84.38264107445289 ] }, { "discount": 0.12, "prices": [ 32.83979478984478, 45.00780071638163, 64.72968025685596 ] }, { "discount": 0.13999999999999999, "prices": [ 27.161777907075496, 36.71269475424534, 52.065149017537976 ] } ], "cash_basis": 118586000.0, "cash_note": "以已重建 TTM 现金代理为条件起点，仍受正常税负、再投资和营运资金影响。", "assumption": "未来增长不再假设新收购；已并购业务须通过整合和留存兑现。", "proxy_implied_growth": { "value": 0.16251946720396815, "bound": "solved" }, "cash_stress": [ { "factor": 0.75, "implied": { "value": 0.219102089844044, "bound": "solved" } }, { "factor": 1, "implied": { "value": 0.16251946720396815, "bound": "solved" } } ], "interpretation": "条件情景，不是审计后的公允价值。统一 12% 股权折现率便于比较，不代表所有公司风险相同。" }, "review_depth": "原文重点章节、分部与多期电话会定向核验；非全文审计或完整同行调查。" }, { "ticker": "DOCU", "name": "DOCUSIGN, INC.", "company_business": "电子签名与合同工作流软件", "stage": "IAM 扩展，现金股权成本高", "why_selected": "IAM 产品采用和连续两个季度营业利润率改善同向，但绝非全部新增收入。", "business_improvement": "由电子签名向IAM合同工作流与数据平台扩展，增加按使用量收费的产品。", "financial_improvement": "收入连续两季增长约 9%，营业利润率从上年约 8% 升至约 13.4%。最新季度净利率约 8.9% vs 7.9%。", "continuity": "2024年起逐步推出IAM；2026年Q1占ARR12.6%；2026年Q2 IAM占ARR15.1%，整体收入增长约9%", "management": "Allan Thygesen 在任；任职起点早于近三年窗口，不把换帅算作当前催化。", "moat": "签署流程、合规及企业工作流整合提供潜在黏性，不代表不会被替代。", "competition": "原文确认电子签名直接竞争 Adobe Acrobat Sign；合同管理另有专业厂商与通用 AI 工具。未完成同产品市场份额横比。", "counterevidence": [ "ARR不是当季收入。汇率、费用控制和旧签名业务也影响结果；长期软件竞争与股权激励不能忽略。", "扣费用化和资本化 SBC 后 TTM 现金代理约 5.29 亿美元，远低于简单 CFO−capex 的约 11.98 亿。" ], "source_links": [ { "kind": "SEC 原始财报", "period": "2026-07-31", "url": "https://www.sec.gov/Archives/edgar/data/1261333/000126133326000099/docu-20260731.htm", "sha256": "b2ed7717cb88aa0fb7b4d9fe701620aed38d184b4753d874da15f322d2364f85", "text_sha256": "bb4cfdc0982d3b5e62a4375099e97ea165789c9b05ba948d2c091171ffca6377", "offsets": [ 0 ] }, { "kind": "SEC 原始财报", "period": "2026-04-30", "url": "https://www.sec.gov/Archives/edgar/data/1261333/000126133326000074/docu-20260430.htm", "sha256": "8b212e3a28f37112c70c938e777c9d1deb2aeaa32401ee26e0fa4fdb82ea2ef6", "text_sha256": "f7a77b7a6fb0b2377b28fe1feb6d34053c2205bac5d55a7f15074ca1822ad3ea", "offsets": [ 0 ] }, { "kind": "SEC 原始财报", "period": "2026-01-31", "url": "https://www.sec.gov/Archives/edgar/data/1261333/000126133326000021/docu-20260131.htm", "sha256": "aec12bef46988fcd400c098ed8f9093688d441c319134a2a151a440603ed6d90", "text_sha256": "cc19c75ba1753fbb792ef37fb172cd5a49548f79ed8508cba8ca2fb0567a0659", "offsets": [ 0 ] }, { "kind": "本地电话会（管理层陈述）", "period": "2027Q2", "content_hash": "9991b6cdbfb995e3497811ac8057e3584f939c2c33500a21c3c5640f666d0cc4", "offsets": [ 0 ] }, { "kind": "本地电话会（管理层陈述）", "period": "2026Q2", "content_hash": "6acbb8b134fba3767575d3543001d0e6fedc6b7bf3fbd86c88d47b1d7f52d25f", "offsets": [ 0 ] } ], "primary_check": { "ticker": "DOCU", "period": "2026-07-31", "source_period": "2026-07-31", "url": "https://www.sec.gov/Archives/edgar/data/1261333/000126133326000099/docu-20260731.htm", "sha256": "b2ed7717cb88aa0fb7b4d9fe701620aed38d184b4753d874da15f322d2364f85", "checks": { "revenue": { "local": 875746000.0, "alternatives": [ { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "value": 875746000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "current": 875746000.0, "prior": 800636000.0, "prior_periods": [ "2025-07-31" ] } }, "operating_income": { "local": 117621000.00000001, "alternatives": [ { "concept": "us-gaap:OperatingIncomeLoss", "value": 117621000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:OperatingIncomeLoss", "current": 117621000.0, "prior": 65227000.0, "prior_periods": [ "2025-07-31" ] } }, "net_income": { "local": 77715000.0, "alternatives": [ { "concept": "us-gaap:NetIncomeLoss", "value": 77715000.0 }, { "concept": "us-gaap:NetIncomeLossAvailableToCommonStockholdersBasic", "value": 77715000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:NetIncomeLoss", "current": 77715000.0, "prior": 62970000.0, "prior_periods": [ "2025-07-31" ] } } }, "status": "matched_latest_quarter", "reason": "只对照最新单季收入／营业利润／净利润；不等于完成分部、同比重述与现金质量审计。净利润保留候选标签，匹配值不自动解决少数股东口径。" }, "history": [ { "period": "2023Q4", "filed_at": "2023-12-08", "report_date": "2023-10-31", "revenue": 700421000.0, "revenue_yoy_pct": 8.51450819024484, "gross_margin": 0.796343913160799, "operating_margin": 0.02818019448303235, "ttm_fcf_margin": 0.2774175068067589, "prior_revenue_yoy_pct": 10.527914571895124, "prior_gross_margin": 0.7993037555986943, "prior_operating_margin": -0.04249817572812074, "prior_ttm_fcf_margin": 0.15855868719706118, "changes_pp": { "demand": -2.0134063816502845, "gross_margin": -0.2959842437895266, "operating_margin": 7.0678370211153085, "cash_margin": 11.885881960969774 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001261333-23-000103", "currency": "USD", "net_margin": 0.05540239370321564, "prior_net_margin": -0.04627066152513777, "net_margin_yoy_pp": 10.16730552283534 }, { "period": "2024Q1", "filed_at": "2024-03-21", "report_date": "2024-01-31", "revenue": 712386000.0, "revenue_yoy_pct": 8.006658823244027, "gross_margin": 0.7923780085515437, "operating_margin": 0.013946091023686597, "ttm_fcf_margin": 0.3212066989103807, "prior_revenue_yoy_pct": 8.51450819024484, "prior_gross_margin": 0.7916449355343432, "prior_operating_margin": -0.0004305796451053404, "prior_ttm_fcf_margin": 0.17055623898263653, "changes_pp": { "demand": -0.5078493670008122, "gross_margin": 0.07330730172004918, "operating_margin": 1.4376670668791938, "cash_margin": 15.065045992774415 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.03823910071225431, "prior_net_margin": 0.007372918359673487, "net_margin_yoy_pp": 3.086618235258082 }, { "period": "2024Q2", "filed_at": "2024-06-07", "report_date": "2024-04-30", "revenue": 709640000.0, "revenue_yoy_pct": 7.295566293915212, "gross_margin": 0.7894058959472409, "operating_margin": 0.031886590383856606, "ttm_fcf_margin": 0.3219170331379215, "prior_revenue_yoy_pct": 8.006658823244027, "prior_gross_margin": 0.7936355059360013, "prior_operating_margin": -0.007032180807634853, "prior_ttm_fcf_margin": 0.1812191943864876, "changes_pp": { "demand": -0.7110925293288153, "gross_margin": -0.422960998876043, "operating_margin": 3.891877119149146, "cash_margin": 14.069783875143393 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001261333-24-000087", "currency": "USD", "net_margin": 0.047573417507468574, "prior_net_margin": 0.0008149527962406333, "net_margin_yoy_pp": 4.675846471122794 }, { "period": "2024Q3", "filed_at": "2024-09-06", "report_date": "2024-07-31", "revenue": 736027000.0, "revenue_yoy_pct": 7.029360741151125, "gross_margin": 0.7887781290632001, "operating_margin": 0.07853108649546824, "ttm_fcf_margin": 0.32147257592687567, "prior_revenue_yoy_pct": 7.295566293915212, "prior_gross_margin": 0.7883019455071857, "prior_operating_margin": 0.009614839309162453, "prior_ttm_fcf_margin": 0.20619611667019577, "changes_pp": { "demand": -0.2662055527640872, "gross_margin": 0.04761835560144201, "operating_margin": 6.891624718630579, "cash_margin": 11.52764592566799 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001261333-24-000121", "currency": "USD", "net_margin": 1.2067641540323928, "prior_net_margin": 0.010753438701036955, "net_margin_yoy_pp": 119.60107153313557 }, { "period": "2024Q4", "filed_at": "2024-12-06", "report_date": "2024-10-31", "revenue": 754820000.0, "revenue_yoy_pct": 7.766614650331727, "gross_margin": 0.7926167828091466, "operating_margin": 0.07820407514374288, "ttm_fcf_margin": 0.3052992698274178, "prior_revenue_yoy_pct": 7.029360741151125, "prior_gross_margin": 0.796343913160799, "prior_operating_margin": 0.02818019448303235, "prior_ttm_fcf_margin": 0.2774175068067589, "changes_pp": { "demand": 0.7372539091806019, "gross_margin": -0.3727130351652397, "operating_margin": 5.0023880660710525, "cash_margin": 2.788176302065887 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001261333-24-000151", "currency": "USD", "net_margin": 0.08269918656103442, "prior_net_margin": 0.05540239370321564, "net_margin_yoy_pp": 2.729679285781878 }, { "period": "2025Q1", "filed_at": "2025-03-18", "report_date": "2025-01-31", "revenue": 776252000.0, "revenue_yoy_pct": 8.965083536172802, "gross_margin": 0.793609549476201, "operating_margin": 0.07789867208071606, "ttm_fcf_margin": 0.30915844486197813, "prior_revenue_yoy_pct": 7.766614650331727, "prior_gross_margin": 0.7923780085515437, "prior_operating_margin": 0.013946091023686597, "prior_ttm_fcf_margin": 0.3212066989103807, "changes_pp": { "demand": 1.1984688858410752, "gross_margin": 0.12315409246572706, "operating_margin": 6.395258105702946, "cash_margin": -1.204825404840254 }, "signals": [ "operating_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.1075565666819538, "prior_net_margin": 0.03823910071225431, "net_margin_yoy_pp": 6.931746596969949 }, { "period": "2025Q2", "filed_at": "2025-06-06", "report_date": "2025-04-30", "revenue": 763654000.0, "revenue_yoy_pct": 7.611464968152859, "gross_margin": 0.7940572562966998, "operating_margin": 0.0789035348469333, "ttm_fcf_margin": 0.3022436998330118, "prior_revenue_yoy_pct": 8.965083536172802, "prior_gross_margin": 0.7894058959472409, "prior_operating_margin": 0.031886590383856606, "prior_ttm_fcf_margin": 0.3219170331379215, "changes_pp": { "demand": -1.353618568019943, "gross_margin": 0.46513603494588995, "operating_margin": 4.70169444630767, "cash_margin": -1.9673333304909724 }, "signals": [ "operating_margin" ], "accession": "0001261333-25-000075", "currency": "USD", "net_margin": 0.09439746272526563, "prior_net_margin": 0.047573417507468574, "net_margin_yoy_pp": 4.682404521779706 }, { "period": "2025Q3", "filed_at": "2025-09-05", "report_date": "2025-07-31", "revenue": 800636000.0, "revenue_yoy_pct": 8.778074717367712, "gross_margin": 0.7933355482391499, "operating_margin": 0.08146898215918345, "ttm_fcf_margin": 0.30230583692634333, "prior_revenue_yoy_pct": 7.611464968152859, "prior_gross_margin": 0.7887781290632001, "prior_operating_margin": 0.07853108649546824, "prior_ttm_fcf_margin": 0.32147257592687567, "changes_pp": { "demand": 1.166609749214853, "gross_margin": 0.4557419175949762, "operating_margin": 0.29378956637152176, "cash_margin": -1.916673900053234 }, "signals": [], "accession": "0001261333-25-000132", "currency": "USD", "net_margin": 0.07864997327124935, "prior_net_margin": 1.2067641540323928, "net_margin_yoy_pp": -112.81141807611435 }, { "period": "2025Q4", "filed_at": "2025-12-05", "report_date": "2025-10-31", "revenue": 818350000.0, "revenue_yoy_pct": 8.416576137357247, "gross_margin": 0.7915977271338669, "operating_margin": 0.10430133805828802, "ttm_fcf_margin": 0.3127466845970043, "prior_revenue_yoy_pct": 8.778074717367712, "prior_gross_margin": 0.7926167828091466, "prior_operating_margin": 0.07820407514374288, "prior_ttm_fcf_margin": 0.3052992698274178, "changes_pp": { "demand": -0.36149858001046553, "gross_margin": -0.1019055675279712, "operating_margin": 2.6097262914545145, "cash_margin": 0.7447414769586491 }, "signals": [ "operating_margin" ], "accession": "0001261333-25-000150", "currency": "USD", "net_margin": 0.10230952526425123, "prior_net_margin": 0.08269918656103442, "net_margin_yoy_pp": 1.961033870321681 }, { "period": "2026Q1", "filed_at": "2026-03-18", "report_date": "2026-01-31", "revenue": 836860000.0, "revenue_yoy_pct": 7.807773764189974, "gross_margin": 0.7971177974810602, "operating_margin": 0.10484668881294362, "ttm_fcf_margin": 0.32879701817052337, "prior_revenue_yoy_pct": 8.416576137357247, "prior_gross_margin": 0.793609549476201, "prior_operating_margin": 0.07789867208071606, "prior_ttm_fcf_margin": 0.30915844486197813, "changes_pp": { "demand": -0.6088023731672729, "gross_margin": 0.350824800485916, "operating_margin": 2.694801673222756, "cash_margin": 1.9638573308545237 }, "signals": [ "operating_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.10790693783906508, "prior_net_margin": 0.1075565666819538, "net_margin_yoy_pp": 0.035037115711127054 }, { "period": "2026Q2", "filed_at": "2026-06-05", "report_date": "2026-04-30", "revenue": 830235000.0, "revenue_yoy_pct": 8.71873911483474, "gross_margin": 0.7937090100995501, "operating_margin": 0.1340692695441652, "ttm_fcf_margin": 0.3408869105782846, "prior_revenue_yoy_pct": 7.807773764189974, "prior_gross_margin": 0.7940572562966998, "prior_operating_margin": 0.0789035348469333, "prior_ttm_fcf_margin": 0.3022436998330118, "changes_pp": { "demand": 0.9109653506447666, "gross_margin": -0.0348246197149682, "operating_margin": 5.51657346972319, "cash_margin": 3.864321074527277 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001261333-26-000074", "currency": "USD", "net_margin": 0.09418658572572826, "prior_net_margin": 0.09439746272526563, "net_margin_yoy_pp": -0.021087699953736827 }, { "period": "2026Q3", "filed_at": "2026-09-04", "report_date": "2026-07-31", "revenue": 875746000.0, "revenue_yoy_pct": 9.381291872960995, "gross_margin": 0.7968908793188892, "operating_margin": 0.13430949156490582, "ttm_fcf_margin": 0.356507856887633, "prior_revenue_yoy_pct": 8.71873911483474, "prior_gross_margin": 0.7933355482391499, "prior_operating_margin": 0.08146898215918345, "prior_ttm_fcf_margin": 0.30230583692634333, "changes_pp": { "demand": 0.6625527581262549, "gross_margin": 0.35553310797393767, "operating_margin": 5.284050940572237, "cash_margin": 5.420201996128965 }, "signals": [ "operating_margin", "cash_margin" ], "accession": "0001261333-26-000099", "currency": "USD", "net_margin": 0.08874148440301183, "prior_net_margin": 0.07864997327124935, "net_margin_yoy_pp": 1.0091511131762474 } ], "cash": { "ttm": { "cfo": 1323729000.0, "ppe": 125438000.0, "extra_reinvestment": 0, "fcf": 1198291000.0, "sbc": 606168000.0, "capitalized_sbc": 63600000.0, "lease_principal": 0.0, "owner_cash": 528523000.0 }, "periods": [ { "start": "2025-02-01", "end": "2026-01-31", "cfo": 1165007000.0, "ppe": 106445000.0, "extra_reinvestment": 0, "fcf": 1058562000.0, "sbc": 622321000.0, "capitalized_sbc": 51300000.0, "lease_principal": 0.0, "owner_cash": 384941000.0, "accession": "0001261333-26-000021", "url": "https://www.sec.gov/Archives/edgar/data/1261333/000126133326000021/docu-20260131.htm" }, { "start": "2026-02-01", "end": "2026-07-31", "cfo": 656234000.0, "ppe": 71042000.0, "extra_reinvestment": 0, "fcf": 585192000.0, "sbc": 289981000.0, "capitalized_sbc": 35200000.0, "lease_principal": 0.0, "owner_cash": 260011000.0, "accession": "0001261333-26-000099", "url": "https://www.sec.gov/Archives/edgar/data/1261333/000126133326000099/docu-20260731.htm" }, { "start": "2025-02-01", "end": "2025-07-31", "cfo": 497512000.0, "ppe": 52049000.0, "extra_reinvestment": 0, "fcf": 445463000.0, "sbc": 306134000.0, "capitalized_sbc": 22900000.0, "lease_principal": 0.0, "owner_cash": 116429000.0, "accession": "0001261333-26-000099", "url": "https://www.sec.gov/Archives/edgar/data/1261333/000126133326000099/docu-20260731.htm" } ], "formula": "上财年全年 + 本年累计 − 上年同期累计", "extra_concepts": [], "capital_sbc_concepts": [ "us-gaap:EmployeeServiceShareBasedCompensationAllocationOfRecognizedPeriodCostsCapitalizedAmount" ] }, "market": { "close": 65.6500015258789, "date": "2026-09-11", "currency": "USD", "source": "yfinance_daily_sync", "shares": 186902452.0, "shares_basis": "Rockmoon current_metrics（不是财报加权平均股数）", "source_period": "2026-07-31", "returns": { "1m": { "value": 0.12994842082690816, "start": "2026-08-12", "reason": null }, "3m": { "value": 0.45791701766739434, "start": "2026-06-12", "reason": null }, "1y": { "value": null, "start": "2025-09-11", "reason": "缺少同口径复权价格或对应交易日，不以未复权价格替代。" } }, "stale": false, "local_reported_fcf": 1198291000.0 }, "valuation": { "status": "estimated", "label": "高估（情景）", "boundary_buffer": 0.1, "scenarios": [ { "name": "保守", "growth": 0.03, "price": 31.324734066390622, "terminal_share": 0.41535344401292446 }, { "name": "基准", "growth": 0.08, "price": 40.728044984878586, "terminal_share": 0.44564374478070806 }, { "name": "乐观", "growth": 0.15, "price": 58.574586791540135, "terminal_share": 0.4829650793742886 } ], "implied_growth": { "value": 0.172226985593943, "bound": "solved" }, "base_upside": -0.37961852188497225, "discount": 0.12, "terminal_growth": 0.025, "sensitivity": [ { "discount": 0.09999999999999999, "prices": [ 39.73097538341678, 52.30569734619494, 76.3587633014981 ] }, { "discount": 0.12, "prices": [ 31.324734066390622, 40.728044984878586, 58.574586791540135 ] }, { "discount": 0.13999999999999999, "prices": [ 25.845596068666516, 33.22171400662984, 47.11431568703346 ] } ], "cash_basis": 528523000.0, "cash_note": "以已重建 TTM 现金代理为条件起点，仍受正常税负、再投资和营运资金影响。", "assumption": "收入约 9% 为锚；经营杠杆支持较高现金增速，SBC 经济成本不可忽略。", "proxy_implied_growth": { "value": 0.172226985593943, "bound": "solved" }, "cash_stress": [ { "factor": 0.75, "implied": { "value": 0.2289873827831962, "bound": "solved" } }, { "factor": 1, "implied": { "value": 0.172226985593943, "bound": "solved" } } ], "interpretation": "条件情景，不是审计后的公允价值。统一 12% 股权折现率便于比较，不代表所有公司风险相同。" }, "review_depth": "原文重点章节、分部与多期电话会定向核验；非全文审计或完整同行调查。" }, { "ticker": "HWM", "name": "Howmet Aerospace Inc.", "company_business": "航空发动机及燃气轮机精密零部件", "stage": "成熟改善；价格预期高", "why_selected": "按相同标准保留持续财务改善；放在成熟对照而非早期便宜机会首位。", "business_improvement": "航空与燃气轮机备件、产品定价和生产效率持续兑现，叠加 CAM/Brunner 扩展紧固件业务。铝业分拆发生在 2020 年，不算近三年新转型。", "financial_improvement": "2026Q2 收入 25.47 亿美元 vs 20.53 亿；营业利润 7.11 亿 vs 5.21 亿；净利润 5.34 亿 vs 4.07 亿。2025 全年收入 +11%、净利润 +31%，不是单季跳升。", "continuity": "2023–2026 利润率持续提升；最新半年有并购增长，不能全部看作有机。2026 分部重新划分，跨期用重述口径。", "management": "John Plant 2021-10-14 起任 CEO，此前任联席 CEO；不是近三年换帅。", "moat": "认证、铸造工艺和长期发动机项目形成进入壁垒；优势是机制判断，未独立验证用户访谈中的市场份额数字。", "competition": "航空零件与精密铸造市场存在其他供应商和客户自制；不能把某类零件优势当作全公司独占。具名分产品份额横比仍不足。", "counterevidence": [ "当前价格要求很高的长期现金增长，改善成立不等于仍处早期。", "新增工厂资本开支、收购后利息与整合负担可能压低可分配现金。", "航空和燃气轮机需求是外部顺风；不能把全部增长归因管理层或护城河。" ], "source_links": [ { "kind": "SEC 原始财报", "period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/4281/000000428126000025/hwm-20260630.htm", "sha256": "e80dc815e7ff10072467bb11826904d51aa6c8c580992a9b588ee5178671287d", "text_sha256": "510a224274e49c3fa5d22625f4dbb89151d4328738007f20c2967956e3226f86", "offsets": [ 76166, 83760 ] }, { "kind": "SEC 原始财报", "period": "2025-12-31", "url": "https://www.sec.gov/Archives/edgar/data/4281/000000428126000012/hwm-20251231.htm", "sha256": "239d4eba3d154b10a1e8597c09a068727b96dc21eea67eab40298450bfa0661f", "text_sha256": "bfdd0c5aa95793436c0e149c88dbc113ffe56762dfde348fb84687454ae7c907", "offsets": [ 11063, 40477, 103659 ] } ], "primary_check": { "ticker": "HWM", "period": "2026-06-30", "source_period": "2026-06-30", "url": "https://www.sec.gov/Archives/edgar/data/4281/000000428126000025/hwm-20260630.htm", "sha256": "e80dc815e7ff10072467bb11826904d51aa6c8c580992a9b588ee5178671287d", "checks": { "revenue": { "local": 2547000000.0, "alternatives": [ { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "value": 2547000000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:RevenueFromContractWithCustomerExcludingAssessedTax", "current": 2547000000.0, "prior": 2053000000.0, "prior_periods": [ "2025-06-30" ] } }, "operating_income": { "local": 711000000.0, "alternatives": [ { "concept": "us-gaap:OperatingIncomeLoss", "value": 711000000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:OperatingIncomeLoss", "current": 711000000.0, "prior": 521000000.0, "prior_periods": [ "2025-06-30" ] } }, "net_income": { "local": 534000000.0, "alternatives": [ { "concept": "us-gaap:NetIncomeLoss", "value": 534000000.0 }, { "concept": "us-gaap:NetIncomeLossAvailableToCommonStockholdersBasic", "value": 534000000.0 } ], "status": "matched", "comparable": { "concept": "us-gaap:NetIncomeLoss", "current": 534000000.0, "prior": 407000000.0, "prior_periods": [ "2025-06-30" ] } } }, "status": "matched_latest_quarter", "reason": "只对照最新单季收入／营业利润／净利润；不等于完成分部、同比重述与现金质量审计。净利润保留候选标签，匹配值不自动解决少数股东口径。" }, "history": [ { "period": "2023Q3", "filed_at": "2023-11-02", "report_date": "2023-09-30", "revenue": 1658000000.0, "revenue_yoy_pct": 15.701325889741803, "gross_margin": 0.2864897466827503, "operating_margin": 0.18516284680337755, "ttm_fcf_margin": 0.10728744939271255, "prior_revenue_yoy_pct": 18.30581478822686, "prior_gross_margin": 0.2630844382414515, "prior_operating_margin": 0.15910676901605025, "prior_ttm_fcf_margin": 0.06844526218951243, "changes_pp": { "demand": -2.6044888984850587, "gross_margin": 2.340530844129879, "operating_margin": 2.60560777873273, "cash_margin": 3.8842187203200123 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000004281-23-000020", "currency": "USD", "net_margin": 0.11338962605548854, "prior_net_margin": 0.055826936496859735, "net_margin_yoy_pp": 5.75626895586288 }, { "period": "2023Q4", "filed_at": "2024-02-13", "report_date": "2023-12-31", "revenue": 1731000000.0, "revenue_yoy_pct": 14.408460013218761, "gross_margin": 0.28942807625649913, "operating_margin": 0.18833044482957828, "ttm_fcf_margin": 0.10271084337349398, "prior_revenue_yoy_pct": 15.701325889741803, "prior_gross_margin": 0.2663582286847323, "prior_operating_margin": 0.14540647719762062, "prior_ttm_fcf_margin": 0.0953558184707752, "changes_pp": { "demand": -1.2928658765230416, "gross_margin": 2.306984757176683, "operating_margin": 4.292396763195766, "cash_margin": 0.7355024902718776 }, "signals": [ "gross_margin", "operating_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.1363373772385904, "prior_net_margin": 0.07336417713152676, "net_margin_yoy_pp": 6.297320010706365 }, { "period": "2024Q1", "filed_at": "2024-05-02", "report_date": "2024-03-31", "revenue": 1824000000.0, "revenue_yoy_pct": 13.786650031191506, "gross_margin": 0.29276315789473684, "operating_margin": 0.20230263157894737, "ttm_fcf_margin": 0.11922460282757616, "prior_revenue_yoy_pct": 14.408460013218761, "prior_gross_margin": 0.27386150966936995, "prior_operating_margin": 0.17779164067373673, "prior_ttm_fcf_margin": 0.0851565129585998, "changes_pp": { "demand": -0.6218099820272549, "gross_margin": 1.8901648225366885, "operating_margin": 2.4510990905210637, "cash_margin": 3.406808986897636 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000004281-24-000014", "currency": "USD", "net_margin": 0.13322368421052633, "prior_net_margin": 0.09232688708671241, "net_margin_yoy_pp": 4.0896797123813915 }, { "period": "2024Q2", "filed_at": "2024-07-30", "report_date": "2024-06-30", "revenue": 1880000000.0, "revenue_yoy_pct": 14.077669902912614, "gross_margin": 0.31542553191489364, "operating_margin": 0.21170212765957447, "ttm_fcf_margin": 0.13703651487381927, "prior_revenue_yoy_pct": 13.786650031191506, "prior_gross_margin": 0.27427184466019416, "prior_operating_margin": 0.1729368932038835, "prior_ttm_fcf_margin": 0.0935936743585606, "changes_pp": { "demand": 0.2910198717211081, "gross_margin": 4.115368725469947, "operating_margin": 3.876523445569097, "cash_margin": 4.344284051525866 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000004281-24-000026", "currency": "USD", "net_margin": 0.14148936170212767, "prior_net_margin": 0.1171116504854369, "net_margin_yoy_pp": 2.437771121669077 }, { "period": "2024Q3", "filed_at": "2024-11-07", "report_date": "2024-09-30", "revenue": 1835000000.0, "revenue_yoy_pct": 10.675512665862485, "gross_margin": 0.31716621253405997, "operating_margin": 0.22942779291553134, "ttm_fcf_margin": 0.1378266850068776, "prior_revenue_yoy_pct": 14.077669902912614, "prior_gross_margin": 0.2864897466827503, "prior_operating_margin": 0.18516284680337755, "prior_ttm_fcf_margin": 0.10728744939271255, "changes_pp": { "demand": -3.4021572370501296, "gross_margin": 3.0676465851309676, "operating_margin": 4.426494611215379, "cash_margin": 3.0539235614165037 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "0000004281-24-000034", "currency": "USD", "net_margin": 0.18092643051771118, "prior_net_margin": 0.11338962605548854, "net_margin_yoy_pp": 6.753680446222264 }, { "period": "2024Q4", "filed_at": "2025-02-14", "report_date": "2024-12-31", "revenue": 1891000000.0, "revenue_yoy_pct": 9.243212016175617, "gross_margin": 0.3183500793231095, "operating_margin": 0.23532522474881015, "ttm_fcf_margin": 0.13149394347240914, "prior_revenue_yoy_pct": 10.675512665862485, "prior_gross_margin": 0.28942807625649913, "prior_operating_margin": 0.18833044482957828, "prior_ttm_fcf_margin": 0.10271084337349398, "changes_pp": { "demand": -1.4323006496868675, "gross_margin": 2.892200306661036, "operating_margin": 4.699477991923187, "cash_margin": 2.878310009891516 }, "signals": [ "gross_margin", "operating_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.16604970914859862, "prior_net_margin": 0.1363373772385904, "net_margin_yoy_pp": 2.9712331910008216 }, { "period": "2025Q1", "filed_at": "2025-05-01", "report_date": "2025-03-31", "revenue": 1942000000.0, "revenue_yoy_pct": 6.469298245614041, "gross_margin": 0.3357363542739444, "operating_margin": 0.25437693099897013, "ttm_fcf_margin": 0.13460519342872285, "prior_revenue_yoy_pct": 9.243212016175617, "prior_gross_margin": 0.29276315789473684, "prior_operating_margin": 0.20230263157894737, "prior_ttm_fcf_margin": 0.11922460282757616, "changes_pp": { "demand": -2.7739137705615757, "gross_margin": 4.297319637920754, "operating_margin": 5.207429942002276, "cash_margin": 1.5380590601146689 }, "signals": [ "gross_margin", "operating_margin" ], "accession": "0000004281-25-000019", "currency": "USD", "net_margin": 0.17713697219361482, "prior_net_margin": 0.13322368421052633, "net_margin_yoy_pp": 4.39132879830885 }, { "period": "2025Q2", "filed_at": "2025-07-31", "report_date": "2025-06-30", "revenue": 2053000000.0, "revenue_yoy_pct": 9.202127659574465, "gross_margin": 0.33511933755479784, "operating_margin": 0.25377496346809547, "ttm_fcf_margin": 0.13184820619090792, "prior_revenue_yoy_pct": 6.469298245614041, "prior_gross_margin": 0.31542553191489364, "prior_operating_margin": 0.21170212765957447, "prior_ttm_fcf_margin": 0.13703651487381927, "changes_pp": { "demand": 2.732829413960424, "gross_margin": 1.9693805639904194, "operating_margin": 4.2072835808521, "cash_margin": -0.5188308682911341 }, "signals": [ "demand", "gross_margin", "operating_margin" ], "accession": "0000004281-25-000033", "currency": "USD", "net_margin": 0.1982464685825621, "prior_net_margin": 0.14148936170212767, "net_margin_yoy_pp": 5.675710688043442 }, { "period": "2025Q3", "filed_at": "2025-10-30", "report_date": "2025-09-30", "revenue": 2089000000.0, "revenue_yoy_pct": 13.84196185286104, "gross_margin": 0.3465773097175682, "operating_margin": 0.2594542843465773, "ttm_fcf_margin": 0.16037617554858935, "prior_revenue_yoy_pct": 9.202127659574465, "prior_gross_margin": 0.31716621253405997, "prior_operating_margin": 0.22942779291553134, "prior_ttm_fcf_margin": 0.1378266850068776, "changes_pp": { "demand": 4.639834193286575, "gross_margin": 2.941109718350826, "operating_margin": 3.0026491431045965, "cash_margin": 2.2549490541711763 }, "signals": [ "demand", "gross_margin", "operating_margin", "cash_margin" ], "accession": "0001628280-25-047584", "currency": "USD", "net_margin": 0.18429870751555769, "prior_net_margin": 0.18092643051771118, "net_margin_yoy_pp": 0.3372276997846507 }, { "period": "2025Q4", "filed_at": "2026-02-12", "report_date": "2025-12-31", "revenue": 2168000000.0, "revenue_yoy_pct": 14.648334214701219, "gross_margin": 0.34870848708487084, "operating_margin": 0.22555350553505535, "ttm_fcf_margin": 0.1734125060591372, "prior_revenue_yoy_pct": 13.84196185286104, "prior_gross_margin": 0.3183500793231095, "prior_operating_margin": 0.23532522474881015, "prior_ttm_fcf_margin": 0.13149394347240914, "changes_pp": { "demand": 0.8063723618401788, "gross_margin": 3.0358407761761352, "operating_margin": -0.9771719213754804, "cash_margin": 4.1918562586728045 }, "signals": [ "gross_margin", "cash_margin" ], "accession": "derived:q4_synth", "currency": "USD", "net_margin": 0.17158671586715868, "prior_net_margin": 0.16604970914859862, "net_margin_yoy_pp": 0.5537006718560056 }, { "period": "2026Q1", "filed_at": "2026-05-07", "report_date": "2026-03-31", "revenue": 2313000000.0, "revenue_yoy_pct": 19.10401647785789, "gross_margin": null, "operating_margin": 0.32555123216601817, "ttm_fcf_margin": 0.19204453206540648, "prior_revenue_yoy_pct": 14.648334214701219, "prior_gross_margin": 0.3357363542739444, "prior_operating_margin": 0.25437693099897013, "prior_ttm_fcf_margin": 0.13460519342872285, "changes_pp": { "demand": 4.455682263156671, "gross_margin": null, "operating_margin": 7.117430116704804, "cash_margin": 5.743933863668363 }, "signals": [ "demand", "operating_margin", "cash_margin" ], "accession": "0000004281-26-000019", "currency": "USD", "net_margin": 0.25075659316904453, "prior_net_margin": 0.17713697219361482, "net_margin_yoy_pp": 7.36196209754297 }, { "period": "2026Q2", "filed_at": "2026-08-06", "report_date": "2026-06-30", "revenue": 2547000000.0, "revenue_yoy_pct": 24.06234778373113, "gross_margin": null, "operating_margin": 0.2791519434628975, "ttm_fcf_margin": 0.1964461994076999, "prior_revenue_yoy_pct": 19.10401647785789, "prior_gross_margin": 0.33511933755479784, "prior_operating_margin": 0.25377496346809547, "prior_ttm_fcf_margin": 0.13184820619090792, "changes_pp": { "demand": 4.958331305873241, "gross_margin": null, "operating_margin": 2.537697999480204, "cash_margin": 6.4597993216791965 }, "signals": [ "demand", "operating_margin", "cash_margin" ], "accession": "0000004281-26-000025", "currency": "USD", "net_margin": 0.20965842167255594, "prior_net_margin": 0.1982464685825621, "net_margin_yoy_pp": 1.141195308999385 } ], "cash": { "ttm": { "cfo": 2221000000.0, "ppe": 430000000.0, "extra_reinvestment": 0, "fcf": 1791000000.0, "sbc": 91000000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 1700000000.0 }, "periods": [ { "start": "2025-01-01", "end": "2025-12-31", "cfo": 1884000000.0, "ppe": 453000000.0, "extra_reinvestment": 0, "fcf": 1431000000.0, "sbc": 73000000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 1358000000.0, "accession": "0000004281-26-000012", "url": "https://www.sec.gov/Archives/edgar/data/4281/000000428126000012/hwm-20251231.htm" }, { "start": "2026-01-01", "end": "2026-06-30", "cfo": 1036000000.0, "ppe": 198000000.0, "extra_reinvestment": 0, "fcf": 838000000.0, "sbc": 57000000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 781000000.0, "accession": "0000004281-26-000025", "url": "https://www.sec.gov/Archives/edgar/data/4281/000000428126000025/hwm-20260630.htm" }, { "start": "2025-01-01", "end": "2025-06-30", "cfo": 699000000.0, "ppe": 221000000.0, "extra_reinvestment": 0, "fcf": 478000000.0, "sbc": 39000000.0, "capitalized_sbc": 0, "lease_principal": 0.0, "owner_cash": 439000000.0, "accession": "0000004281-26-000025", "url": "https://www.sec.gov/Archives/edgar/data/4281/000000428126000025/hwm-20260630.htm" } ], "formula": "上财年全年 + 本年累计 − 上年同期累计", "extra_concepts": [], "capital_sbc_concepts": [] }, "market": { "close": 229.61000061035156, "date": "2026-09-11", "currency": "USD", "source": "yfinance_daily_sync", "shares": 398801399.0, "shares_basis": "Rockmoon current_metrics（不是财报加权平均股数）", "source_period": "2026-06-30", "returns": { "1m": { "value": -0.18471044764604072, "start": "2026-08-12", "reason": null }, "3m": { "value": -0.1324668872129544, "start": "2026-06-12", "reason": null }, "1y": { "value": null, "start": "2025-09-11", "reason": "缺少同口径复权价格或对应交易日，不以未复权价格替代。" } }, "stale": false, "local_reported_fcf": 1791000000.0 }, "valuation": { "status": "estimated", "label": "高估（情景）", "boundary_buffer": 0.1, "scenarios": [ { "name": "保守", "growth": 0.05, "price": 52.45967891480095, "terminal_share": 0.4278427908211929 }, { "name": "基准", "growth": 0.12, "price": 75.61920604039186, "terminal_share": 0.46767320722942596 }, { "name": "乐观", "growth": 0.2, "price": 113.99837730706213, "terminal_share": 0.5062535260191859 } ], "implied_growth": { "value": 0.3416480921984847, "bound": "solved" }, "base_upside": -0.6706624021628842, "discount": 0.12, "terminal_growth": 0.025, "sensitivity": [ { "discount": 0.09999999999999999, "prices": [ 66.88290408554701, 97.98156833239376, 149.96903279900172 ] }, { "discount": 0.12, "prices": [ 52.45967891480095, 75.61920604039186, 113.99837730706213 ] }, { "discount": 0.13999999999999999, "prices": [ 43.079658226849006, 61.17343503273579, 90.90207830313798 ] } ], "cash_basis": 1700000000.0, "cash_note": "以已重建 TTM 现金代理为条件起点，仍受正常税负、再投资和营运资金影响。", "assumption": "增长由需求、备件、定价与产能兑现共同驱动；扩产资本开支不能永久按当前低点。", "proxy_implied_growth": { "value": 0.3416480921984847, "bound": "solved" }, "cash_stress": [ { "factor": 0.75, "implied": { "value": 0.4022245883305625, "bound": "solved" } }, { "factor": 1, "implied": { "value": 0.3416480921984847, "bound": "solved" } } ], "interpretation": "条件情景，不是审计后的公允价值。统一 12% 股权折现率便于比较，不代表所有公司风险相同。" }, "review_depth": "原文重点章节、分部与多期电话会定向核验；非全文审计或完整同行调查。" } ], "model_api_used": false, "scope": "812家逐家结构化财务及业务材料分层检查；最新原始财报三项数字对照；非812家全文独立尽调。缺证公司保留无法判断。", "selection_method": "全 812 首轮后，对财务变化、业务动作明确性、跨期连续性和反证进行定向深化，选 8 家优先交人工复核；不是 812 家完整六维尽调后的客观收益排名。顺序是建议阅读顺序，不是总分排名。", "dcf_method": "USD 权益现金代理=CFO−固定资产采购−已识别软件/无形资产投入−费用化及已识别资本化SBC−融资租赁本金；TTM=上全年+本年累计−上年同期。股权折现率12%，前5年按情景增速，第6–10年线性降至2.5%，再用永续终值。利息已在CFO，不另扣净债务或加现金；假定现有债务可同额续借、股数不变、未来并购不是免费增长。若需强制还本或重大并购，此模型失效。", "valuation_labels": "当前价低于保守情景价90%为低估（情景），高于乐观价110%为高估（情景），其余为合理区间（情景）。宽情景区间不等于接近基准价值；应同时看基准价及反向DCF。ANIP保留估值缺口。", "price_method": "2026-09-11本地收盘快照，非实时；1月/3月/1年使用提供方复权价，缺失不补造。股数为本地current_metrics。超过7天页面标历史快照、停用当前估值标签。", "exclusions": [ { "ticker": "THC", "reason": "USPI扩张真实，但合同终止收入及少数股东现金口径未闭合，暂不入本轮优先8家。" }, { "ticker": "VSEC", "reason": "航空聚焦真实，但大并购后TTM不可比，需要PAG备考现金与稀释股数模型。" }, { "ticker": "HALO", "reason": "royalty增长真实；专利/合同到期降费模型未完成，不用永续现费率给低估。" }, { "ticker": "NSSC", "reason": "服务增长真实；未付诉讼款与治理风险削弱本轮研究优先度。" }, { "ticker": "AMRX", "reason": "新药增长真实，但低税率和摊销下降显著放大利润；AvKARE最新季度恶化。" }, { "ticker": "ONC", "reason": "商业化改善强；ADS换算已查明，但royalty融资未来支付模型未闭合。" }, { "ticker": "QTWO", "reason": "订阅扩展真实，但软件资本化与SBC扣减后价格门槛提高，暂列次级复核。" }, { "ticker": "WLDN", "reason": "商业客户迁移真实，但税惠与项目现金回收拖累正常化把握。" } ] }