vs
美国国际集团（AII）与null（SWIM）财务数据对比。点击上方公司名可切换其他公司
null的季度营收约是美国国际集团的1.5倍（$100.0M vs $68.1M），美国国际集团净利率更高（30.7% vs -7.0%，领先37.7%），美国国际集团自由现金流更多（$133.2M vs $14.1M）
美国国际集团（AIG）是一家美国跨国金融保险集团，业务遍及全球80多个国家和地区，截至2023年共有雇员25200人。集团核心业务分为三大板块：一般保险、人寿与退休服务，另设有一家独立的科技赋能子公司。
该企业是一家源自美国的跨国律师事务所，1934年创立于加利福尼亚州洛杉矶，在诉讼业务、公司法务以及监管合规法律领域拥有深厚的行业积累与知名度，是全球颇具影响力的综合性律所之一。
AII vs SWIM — 直观对比
营收规模更大
SWIM
是对方的1.5倍
$68.1M
净利率更高
AII
高出37.7%
-7.0%
自由现金流更多
AII
多$119.1M
$14.1M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $68.1M | $100.0M |
| 净利润 | $20.9M | $-7.0M |
| 毛利率 | — | 28.0% |
| 营业利润率 | 43.0% | -10.7% |
| 净利率 | 30.7% | -7.0% |
| 营收同比 | — | 14.5% |
| 净利润同比 | — | 76.0% |
| 每股收益（稀释后） | $0.58 | $-0.06 |
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AIISWIM
| Q4 25 | $68.1M | $100.0M | ||
| Q3 25 | $62.0M | $161.9M | ||
| Q2 25 | $74.5M | $172.6M | ||
| Q1 25 | $71.9M | $111.4M | ||
| Q4 24 | — | $87.3M | ||
| Q3 24 | — | $150.5M | ||
| Q2 24 | — | $160.1M | ||
| Q1 24 | — | $110.6M |
净利润AIISWIM
| Q4 25 | $20.9M | $-7.0M | ||
| Q3 25 | $13.2M | $8.1M | ||
| Q2 25 | $27.5M | $16.0M | ||
| Q1 25 | $38.1M | $-6.0M | ||
| Q4 24 | — | $-29.2M | ||
| Q3 24 | — | $5.9M | ||
| Q2 24 | — | $13.3M | ||
| Q1 24 | — | $-7.9M |
毛利率AIISWIM
| Q4 25 | — | 28.0% | ||
| Q3 25 | — | 35.4% | ||
| Q2 25 | — | 37.1% | ||
| Q1 25 | — | 29.5% | ||
| Q4 24 | — | 24.6% | ||
| Q3 24 | — | 32.4% | ||
| Q2 24 | — | 33.1% | ||
| Q1 24 | — | 27.7% |
营业利润率AIISWIM
| Q4 25 | 43.0% | -10.7% | ||
| Q3 25 | 30.3% | 13.3% | ||
| Q2 25 | 32.3% | 14.3% | ||
| Q1 25 | 59.7% | -4.4% | ||
| Q4 24 | — | -14.9% | ||
| Q3 24 | — | 8.9% | ||
| Q2 24 | — | 12.5% | ||
| Q1 24 | — | -1.9% |
净利率AIISWIM
| Q4 25 | 30.7% | -7.0% | ||
| Q3 25 | 21.2% | 5.0% | ||
| Q2 25 | 36.9% | 9.3% | ||
| Q1 25 | 53.0% | -5.4% | ||
| Q4 24 | — | -33.4% | ||
| Q3 24 | — | 3.9% | ||
| Q2 24 | — | 8.3% | ||
| Q1 24 | — | -7.1% |
每股收益（稀释后）AIISWIM
| Q4 25 | $0.58 | $-0.06 | ||
| Q3 25 | $0.67 | $0.07 | ||
| Q2 25 | $1.62 | $0.13 | ||
| Q1 25 | $2.78 | $-0.05 | ||
| Q4 24 | — | $-0.24 | ||
| Q3 24 | — | $0.05 | ||
| Q2 24 | — | $0.11 | ||
| Q1 24 | — | $-0.07 |
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 | $222.0M | — |
| 总债务越低越好 | $618.0K | $279.8M |
| 股东权益账面价值 | $337.0M | $405.9M |
| 总资产 | $1.2B | $823.2M |
| 负债/权益比越低杠杆越低 | 0.00× | 0.69× |
8季度趋势，按日历期对齐
现金及短期投资AIISWIM
| Q4 25 | $222.0M | — | ||
| Q3 25 | $171.9M | — | ||
| Q2 25 | $259.6M | — | ||
| Q1 25 | $236.4M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
总债务AIISWIM
| Q4 25 | $618.0K | $279.8M | ||
| Q3 25 | $721.0K | $281.1M | ||
| Q2 25 | $824.0K | $281.5M | ||
| Q1 25 | $926.0K | $306.9M | ||
| Q4 24 | — | $281.5M | ||
| Q3 24 | — | $282.8M | ||
| Q2 24 | — | $282.4M | ||
| Q1 24 | — | $282.8M |
股东权益AIISWIM
| Q4 25 | $337.0M | $405.9M | ||
| Q3 25 | $315.9M | $408.4M | ||
| Q2 25 | $301.9M | $398.4M | ||
| Q1 25 | $186.1M | $381.1M | ||
| Q4 24 | — | $387.2M | ||
| Q3 24 | — | $416.6M | ||
| Q2 24 | — | $408.1M | ||
| Q1 24 | — | $391.8M |
总资产AIISWIM
| Q4 25 | $1.2B | $823.2M | ||
| Q3 25 | $1.4B | $844.4M | ||
| Q2 25 | $1.6B | $822.1M | ||
| Q1 25 | $1.1B | $824.6M | ||
| Q4 24 | — | $794.2M | ||
| Q3 24 | — | $853.4M | ||
| Q2 24 | — | $830.0M | ||
| Q1 24 | — | $808.6M |
负债/权益比AIISWIM
| Q4 25 | 0.00× | 0.69× | ||
| Q3 25 | 0.00× | 0.69× | ||
| Q2 25 | 0.00× | 0.71× | ||
| Q1 25 | 0.00× | 0.81× | ||
| Q4 24 | — | 0.73× | ||
| Q3 24 | — | 0.68× | ||
| Q2 24 | — | 0.69× | ||
| Q1 24 | — | 0.72× |
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 | $138.2M | $23.3M |
| 自由现金流经营现金流 - 资本支出 | $133.2M | $14.1M |
| 自由现金流率自由现金流/营收 | 195.6% | 14.1% |
| 资本支出强度资本支出/营收 | 7.4% | 9.2% |
| 现金转化率经营现金流/净利润 | 6.62× | — |
| 过去12个月自由现金流最近4个季度 | $216.1M | $38.0M |
8季度趋势，按日历期对齐
经营现金流AIISWIM
| Q4 25 | $138.2M | $23.3M | ||
| Q3 25 | $-7.5M | $51.0M | ||
| Q2 25 | $27.4M | $36.0M | ||
| Q1 25 | $68.1M | $-46.9M | ||
| Q4 24 | — | $6.2M | ||
| Q3 24 | — | $37.2M | ||
| Q2 24 | — | $52.4M | ||
| Q1 24 | — | $-34.5M |
自由现金流AIISWIM
| Q4 25 | $133.2M | $14.1M | ||
| Q3 25 | $-11.9M | $45.2M | ||
| Q2 25 | $26.9M | $29.1M | ||
| Q1 25 | $68.0M | $-50.3M | ||
| Q4 24 | — | $-98.0K | ||
| Q3 24 | — | $33.2M | ||
| Q2 24 | — | $47.9M | ||
| Q1 24 | — | $-39.9M |
自由现金流率AIISWIM
| Q4 25 | 195.6% | 14.1% | ||
| Q3 25 | -19.2% | 27.9% | ||
| Q2 25 | 36.1% | 16.8% | ||
| Q1 25 | 94.6% | -45.2% | ||
| Q4 24 | — | -0.1% | ||
| Q3 24 | — | 22.1% | ||
| Q2 24 | — | 29.9% | ||
| Q1 24 | — | -36.0% |
资本支出强度AIISWIM
| Q4 25 | 7.4% | 9.2% | ||
| Q3 25 | 7.2% | 3.6% | ||
| Q2 25 | 0.6% | 4.0% | ||
| Q1 25 | 0.2% | 3.1% | ||
| Q4 24 | — | 7.2% | ||
| Q3 24 | — | 2.7% | ||
| Q2 24 | — | 2.8% | ||
| Q1 24 | — | 4.8% |
现金转化率AIISWIM
| Q4 25 | 6.62× | — | ||
| Q3 25 | -0.57× | 6.29× | ||
| Q2 25 | 1.00× | 2.25× | ||
| Q1 25 | 1.79× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 6.32× | ||
| Q2 24 | — | 3.95× | ||
| Q1 24 | — | — |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
业务分部营收拆解
AII
暂无分部数据
SWIM
| In Ground Swimming Pools | $50.2M | 50% |
| Covers | $37.0M | 37% |
| Liners | $12.7M | 13% |
