vs
爱彼迎（ABNB）与Rocket Companies, Inc.（RKT）财务数据对比。点击上方公司名可切换其他公司
爱彼迎的季度营收约是Rocket Companies, Inc.的1.0倍（$2.8B vs $2.7B），爱彼迎净利率更高（12.3% vs 2.5%，领先9.7%），Rocket Companies, Inc.同比增速更快（52.2% vs 12.0%），过去两年Rocket Companies, Inc.的营收复合增速更高（39.5% vs 13.9%）
爱彼迎是全球知名的旅行住宿及体验共享平台，成立于2007年，2010年正式启用现名。平台连接全球各地的房东与旅客，用户可通过网页或移动端预订私人客房、普通住宅、度假屋等多元住宿，也可报名参与当地特色体验项目，是共享经济领域的代表性企业。
Rocket Companies, Inc.是美国金融科技及住房服务企业，由丹·吉尔伯特创立，总部位于密歇根州底特律市中心。公司依托旗舰子公司Rocket Mortgage跻身美国最大抵押贷款提供商行列，旗下还拥有Redfin、Forsalebyowner.com、Rocket Money等子品牌。
ABNB vs RKT — 直观对比
营收规模更大
ABNB
是对方的1.0倍
$2.7B
营收增速更快
RKT
高出40.1%
12.0%
净利率更高
ABNB
高出9.7%
2.5%
两年增速更快
RKT
近两年复合增速
13.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.8B | $2.7B |
| 净利润 | $341.0M | $68.0M |
| 毛利率 | 82.5% | — |
| 营业利润率 | 9.7% | 6.3% |
| 净利率 | 12.3% | 2.5% |
| 营收同比 | 12.0% | 52.2% |
| 净利润同比 | -26.0% | 100.8% |
| 每股收益（稀释后） | — | $0.10 |
绿色 = 该指标领先。财年不对齐时期间可能不同
8季度营收与利润趋势
并排季度历史对比，按日历期对齐，财年错位的公司也能正确匹配
营收ABNBRKT
| Q4 25 | $2.8B | $2.7B | ||
| Q3 25 | $4.1B | $1.6B | ||
| Q2 25 | $3.1B | $1.4B | ||
| Q1 25 | $2.3B | $1.0B | ||
| Q4 24 | $2.5B | $1.8B | ||
| Q3 24 | $3.7B | $646.9M | ||
| Q2 24 | $2.7B | $1.3B | ||
| Q1 24 | $2.1B | $1.4B |
净利润ABNBRKT
| Q4 25 | $341.0M | $68.0M | ||
| Q3 25 | $1.4B | $-123.9M | ||
| Q2 25 | $642.0M | $-1.8M | ||
| Q1 25 | $154.0M | $-10.4M | ||
| Q4 24 | $461.0M | $33.9M | ||
| Q3 24 | $1.4B | $-22.0M | ||
| Q2 24 | $555.0M | $1.3M | ||
| Q1 24 | $264.0M | $16.2M |
毛利率ABNBRKT
| Q4 25 | 82.5% | — | ||
| Q3 25 | 86.6% | — | ||
| Q2 25 | 82.4% | — | ||
| Q1 25 | 77.7% | — | ||
| Q4 24 | 82.8% | 58.9% | ||
| Q3 24 | 87.5% | -8.4% | ||
| Q2 24 | 81.6% | 47.4% | ||
| Q1 24 | 77.6% | 51.2% |
营业利润率ABNBRKT
| Q4 25 | 9.7% | 6.3% | ||
| Q3 25 | 39.7% | -11.5% | ||
| Q2 25 | 19.8% | 1.8% | ||
| Q1 25 | 1.7% | -21.5% | ||
| Q4 24 | 17.3% | 38.1% | ||
| Q3 24 | 40.9% | -76.9% | ||
| Q2 24 | 18.1% | 14.8% | ||
| Q1 24 | 4.7% | 21.6% |
净利率ABNBRKT
| Q4 25 | 12.3% | 2.5% | ||
| Q3 25 | 33.6% | -7.7% | ||
| Q2 25 | 20.7% | -0.1% | ||
| Q1 25 | 6.8% | -1.0% | ||
| Q4 24 | 18.6% | 1.9% | ||
| Q3 24 | 36.7% | -3.4% | ||
| Q2 24 | 20.2% | 0.1% | ||
| Q1 24 | 12.3% | 1.2% |
每股收益（稀释后）ABNBRKT
| Q4 25 | — | $0.10 | ||
| Q3 25 | — | $-0.06 | ||
| Q2 25 | — | $-0.01 | ||
| Q1 25 | — | $-0.08 | ||
| Q4 24 | — | $0.28 | ||
| Q3 24 | — | $-0.19 | ||
| Q2 24 | — | $0.01 | ||
| Q1 24 | — | $0.11 |
资产负债表与财务实力
最新季度各公司的流动性、杠杆与账面价值一览
| 指标 | | |
|---|---|---|
| 现金及短期投资手头流动性 | $11.0B | $2.7B |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $8.2B | $22.9B |
| 总资产 | $22.2B | $60.7B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资ABNBRKT
| Q4 25 | $11.0B | $2.7B | ||
| Q3 25 | $11.7B | $5.8B | ||
| Q2 25 | $11.4B | $5.1B | ||
| Q1 25 | $11.5B | $1.4B | ||
| Q4 24 | $10.6B | $1.3B | ||
| Q3 24 | $11.3B | $1.2B | ||
| Q2 24 | $11.3B | $1.3B | ||
| Q1 24 | $11.1B | $861.4M |
股东权益ABNBRKT
| Q4 25 | $8.2B | $22.9B | ||
| Q3 25 | $8.6B | $8.9B | ||
| Q2 25 | $7.8B | $7.4B | ||
| Q1 25 | $7.9B | $8.6B | ||
| Q4 24 | $8.4B | $9.0B | ||
| Q3 24 | $8.5B | $8.4B | ||
| Q2 24 | $8.0B | $8.8B | ||
| Q1 24 | $7.9B | $8.6B |
总资产ABNBRKT
| Q4 25 | $22.2B | $60.7B | ||
| Q3 25 | $23.1B | $33.6B | ||
| Q2 25 | $27.0B | $30.4B | ||
| Q1 25 | $25.1B | $25.3B | ||
| Q4 24 | $21.0B | $24.5B | ||
| Q3 24 | $22.2B | $25.1B | ||
| Q2 24 | $26.3B | $23.6B | ||
| Q1 24 | $24.5B | $22.2B |
现金流与资本效率
扣除再投资后实际产生的现金。现金流比净利润更难造假
| 指标 | | |
|---|---|---|
| 经营现金流最新季度 | $526.0M | $-1.2B |
| 自由现金流经营现金流 - 资本支出 | — | $-1.3B |
| 自由现金流率自由现金流/营收 | — | -47.2% |
| 资本支出强度资本支出/营收 | — | 1.5% |
| 现金转化率经营现金流/净利润 | 1.54× | -18.08× |
| 过去12个月自由现金流最近4个季度 | — | $-4.0B |
8季度趋势，按日历期对齐
经营现金流ABNBRKT
| Q4 25 | $526.0M | $-1.2B | ||
| Q3 25 | $1.4B | $-50.3M | ||
| Q2 25 | $975.0M | $-1.9B | ||
| Q1 25 | $1.8B | $-797.0M | ||
| Q4 24 | $466.0M | $1.8B | ||
| Q3 24 | $1.1B | $-1.3B | ||
| Q2 24 | $1.1B | $-122.3M | ||
| Q1 24 | $1.9B | $-3.0B |
自由现金流ABNBRKT
| Q4 25 | — | $-1.3B | ||
| Q3 25 | — | $-71.8M | ||
| Q2 25 | — | $-1.9B | ||
| Q1 25 | — | $-811.0M | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $-1.4B | ||
| Q2 24 | — | $-138.3M | ||
| Q1 24 | — | $-3.0B |
自由现金流率ABNBRKT
| Q4 25 | — | -47.2% | ||
| Q3 25 | — | -4.5% | ||
| Q2 25 | — | -137.2% | ||
| Q1 25 | — | -78.2% | ||
| Q4 24 | — | 103.1% | ||
| Q3 24 | — | -209.6% | ||
| Q2 24 | — | -10.6% | ||
| Q1 24 | — | -218.7% |
资本支出强度ABNBRKT
| Q4 25 | — | 1.5% | ||
| Q3 25 | — | 1.3% | ||
| Q2 25 | — | 1.1% | ||
| Q1 25 | — | 1.4% | ||
| Q4 24 | — | 1.1% | ||
| Q3 24 | — | 2.9% | ||
| Q2 24 | — | 1.2% | ||
| Q1 24 | — | 1.0% |
现金转化率ABNBRKT
| Q4 25 | 1.54× | -18.08× | ||
| Q3 25 | 0.99× | — | ||
| Q2 25 | 1.52× | — | ||
| Q1 25 | 11.62× | — | ||
| Q4 24 | 1.01× | 54.42× | ||
| Q3 24 | 0.79× | — | ||
| Q2 24 | 1.89× | -94.46× | ||
| Q1 24 | 7.28× | -185.80× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
ABNB
| North America | $1.1B | 41% |
| EMEA | $930.0M | 33% |
| Latin America | $351.0M | 13% |
| Other | $351.0M | 13% |
RKT
| Other | $1.4B | 51% |
| Direct To Customer Segment | $945.8M | 35% |
| Partner Network Segment | $216.7M | 8% |
| Subscription Revenue | $91.3M | 3% |
| Closing Fees | $47.1M | 2% |
| Appraisal Revenue | $10.7M | 0% |
