vs
阿特拉斯·科普柯（AESI）与LiveRamp Holdings, Inc.（RAMP）财务数据对比。点击上方公司名可切换其他公司
阿特拉斯·科普柯的季度营收约是LiveRamp Holdings, Inc.的1.2倍（$249.4M vs $212.2M），LiveRamp Holdings, Inc.净利率更高（18.8% vs -8.9%，领先27.7%），LiveRamp Holdings, Inc.同比增速更快（8.6% vs -8.1%），过去两年阿特拉斯·科普柯的营收复合增速更高（13.8% vs 11.1%）
阿特拉斯·科普柯集团是瑞典跨国工业企业，生产压缩机、真空设备、泵、发电机、装配工具、质量检测设备等工业应用及移动发电领域的产品与系统，业务覆盖全球约180个国家。
LiveRamp Holdings, Inc.是一家美国SaaS企业，核心业务为提供数据连接平台，服务涵盖数据导入、线下数据线上迁移等能力，助力企业开展营销相关的数据应用，为品牌及营销从业者的数字化运营提供技术支撑。
AESI vs RAMP — 直观对比
营收规模更大
AESI
是对方的1.2倍
$212.2M
营收增速更快
RAMP
高出16.7%
-8.1%
净利率更高
RAMP
高出27.7%
-8.9%
两年增速更快
AESI
近两年复合增速
11.1%
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $249.4M | $212.2M |
| 净利润 | $-22.2M | $39.9M |
| 毛利率 | 8.1% | 71.9% |
| 营业利润率 | -6.0% | 18.6% |
| 净利率 | -8.9% | 18.8% |
| 营收同比 | -8.1% | 8.6% |
| 净利润同比 | -254.5% | 255.7% |
| 每股收益（稀释后） | $-0.19 | $0.62 |
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AESIRAMP
| Q4 25 | $249.4M | $212.2M | ||
| Q3 25 | $259.6M | $199.8M | ||
| Q2 25 | $288.7M | $194.8M | ||
| Q1 25 | $297.6M | $188.7M | ||
| Q4 24 | $271.3M | $195.4M | ||
| Q3 24 | $304.4M | $185.5M | ||
| Q2 24 | $287.5M | $176.0M | ||
| Q1 24 | $192.7M | $171.9M |
净利润AESIRAMP
| Q4 25 | $-22.2M | $39.9M | ||
| Q3 25 | $-23.7M | $27.4M | ||
| Q2 25 | $-5.6M | $7.7M | ||
| Q1 25 | $1.2M | $-6.3M | ||
| Q4 24 | $14.4M | $11.2M | ||
| Q3 24 | $3.9M | $1.7M | ||
| Q2 24 | $14.8M | $-7.5M | ||
| Q1 24 | $26.8M | $-5.4M |
毛利率AESIRAMP
| Q4 25 | 8.1% | 71.9% | ||
| Q3 25 | 9.2% | 70.2% | ||
| Q2 25 | 18.1% | 70.1% | ||
| Q1 25 | 18.3% | 69.3% | ||
| Q4 24 | 18.4% | 71.9% | ||
| Q3 24 | 17.4% | 72.4% | ||
| Q2 24 | 21.0% | 70.6% | ||
| Q1 24 | 35.7% | 72.2% |
营业利润率AESIRAMP
| Q4 25 | -6.0% | 18.6% | ||
| Q3 25 | -7.1% | 10.7% | ||
| Q2 25 | 2.5% | 3.7% | ||
| Q1 25 | 5.2% | -6.1% | ||
| Q4 24 | 11.3% | 7.5% | ||
| Q3 24 | 5.0% | 4.0% | ||
| Q2 24 | 9.8% | -3.0% | ||
| Q1 24 | 20.6% | -8.3% |
净利率AESIRAMP
| Q4 25 | -8.9% | 18.8% | ||
| Q3 25 | -9.1% | 13.7% | ||
| Q2 25 | -1.9% | 4.0% | ||
| Q1 25 | 0.4% | -3.3% | ||
| Q4 24 | 5.3% | 5.7% | ||
| Q3 24 | 1.3% | 0.9% | ||
| Q2 24 | 5.2% | -4.3% | ||
| Q1 24 | 13.9% | -3.1% |
每股收益（稀释后）AESIRAMP
| Q4 25 | $-0.19 | $0.62 | ||
| Q3 25 | $-0.19 | $0.42 | ||
| Q2 25 | $-0.04 | $0.12 | ||
| Q1 25 | $0.01 | $-0.10 | ||
| Q4 24 | $0.12 | $0.17 | ||
| Q3 24 | $0.04 | $0.03 | ||
| Q2 24 | $0.13 | $-0.11 | ||
| Q1 24 | $0.26 | $-0.09 |
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 | — | $403.4M |
| 总债务越低越好 | $604.2M | — |
| 股东权益账面价值 | $1.2B | $962.3M |
| 总资产 | $2.2B | $1.3B |
| 负债/权益比越低杠杆越低 | 0.50× | — |
8季度趋势，按日历期对齐
现金及短期投资AESIRAMP
| Q4 25 | — | $403.4M | ||
| Q3 25 | — | $376.9M | ||
| Q2 25 | — | $371.1M | ||
| Q1 25 | — | $420.8M | ||
| Q4 24 | — | $384.3M | ||
| Q3 24 | — | $348.4M | ||
| Q2 24 | — | $342.7M | ||
| Q1 24 | — | $368.9M |
总债务AESIRAMP
| Q4 25 | $604.2M | — | ||
| Q3 25 | $529.1M | — | ||
| Q2 25 | $533.8M | — | ||
| Q1 25 | $538.5M | — | ||
| Q4 24 | $0 | — | ||
| Q3 24 | $180.0M | — | ||
| Q2 24 | $180.0M | — | ||
| Q1 24 | $180.0M | — |
股东权益AESIRAMP
| Q4 25 | $1.2B | $962.3M | ||
| Q3 25 | $1.2B | $943.8M | ||
| Q2 25 | $1.3B | $947.8M | ||
| Q1 25 | $1.3B | $948.9M | ||
| Q4 24 | $1.0B | $957.7M | ||
| Q3 24 | $1.0B | $932.1M | ||
| Q2 24 | $1.1B | $951.9M | ||
| Q1 24 | $1.1B | $949.1M |
总资产AESIRAMP
| Q4 25 | $2.2B | $1.3B | ||
| Q3 25 | $2.2B | $1.2B | ||
| Q2 25 | $2.2B | $1.2B | ||
| Q1 25 | $2.3B | $1.3B | ||
| Q4 24 | $2.0B | $1.3B | ||
| Q3 24 | $2.0B | $1.2B | ||
| Q2 24 | $2.0B | $1.2B | ||
| Q1 24 | $1.9B | $1.2B |
负债/权益比AESIRAMP
| Q4 25 | 0.50× | — | ||
| Q3 25 | 0.43× | — | ||
| Q2 25 | 0.42× | — | ||
| Q1 25 | 0.41× | — | ||
| Q4 24 | 0.00× | — | ||
| Q3 24 | 0.17× | — | ||
| Q2 24 | 0.17× | — | ||
| Q1 24 | 0.17× | — |
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 | $3.7M | — |
| 自由现金流经营现金流 - 资本支出 | $-18.1M | — |
| 自由现金流率自由现金流/营收 | -7.3% | — |
| 资本支出强度资本支出/营收 | 8.7% | 0.1% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $-30.9M | — |
8季度趋势，按日历期对齐
经营现金流AESIRAMP
| Q4 25 | $3.7M | — | ||
| Q3 25 | $32.4M | $57.4M | ||
| Q2 25 | $88.6M | $-15.8M | ||
| Q1 25 | $-7.5M | — | ||
| Q4 24 | $70.9M | $45.1M | ||
| Q3 24 | $85.2M | $55.6M | ||
| Q2 24 | $60.9M | $-9.3M | ||
| Q1 24 | $39.6M | — |
自由现金流AESIRAMP
| Q4 25 | $-18.1M | — | ||
| Q3 25 | $-1.4M | $56.8M | ||
| Q2 25 | $48.4M | $-16.2M | ||
| Q1 25 | $-59.8M | — | ||
| Q4 24 | $-5.6M | $44.8M | ||
| Q3 24 | $-1.1M | $55.4M | ||
| Q2 24 | $-54.9M | $-9.6M | ||
| Q1 24 | $-55.9M | — |
自由现金流率AESIRAMP
| Q4 25 | -7.3% | — | ||
| Q3 25 | -0.5% | 28.4% | ||
| Q2 25 | 16.8% | -8.3% | ||
| Q1 25 | -20.1% | — | ||
| Q4 24 | -2.1% | 22.9% | ||
| Q3 24 | -0.4% | 29.8% | ||
| Q2 24 | -19.1% | -5.4% | ||
| Q1 24 | -29.0% | — |
资本支出强度AESIRAMP
| Q4 25 | 8.7% | 0.1% | ||
| Q3 25 | 13.0% | 0.3% | ||
| Q2 25 | 13.9% | 0.2% | ||
| Q1 25 | 17.6% | 0.2% | ||
| Q4 24 | 28.2% | 0.1% | ||
| Q3 24 | 28.3% | 0.1% | ||
| Q2 24 | 40.3% | 0.1% | ||
| Q1 24 | 49.6% | 1.0% |
现金转化率AESIRAMP
| Q4 25 | — | — | ||
| Q3 25 | — | 2.09× | ||
| Q2 25 | — | -2.04× | ||
| Q1 25 | -6.11× | — | ||
| Q4 24 | 4.92× | 4.02× | ||
| Q3 24 | 21.74× | 32.10× | ||
| Q2 24 | 4.10× | — | ||
| Q1 24 | 1.48× | — |
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
AESI
| Services | $126.2M | 51% |
| Products | $105.2M | 42% |
| Moser Acquisition | $18.1M | 7% |
RAMP
暂无分部数据
