vs
AAR CORP（AIR）与CHEESECAKE FACTORY INC（CAKE）财务数据对比。点击上方公司名可切换其他公司
CHEESECAKE FACTORY INC的季度营收约是AAR CORP的1.1倍（$907.2M vs $795.3M），AAR CORP净利率更高（4.4% vs 3.5%，领先0.8%），AAR CORP同比增速更快（15.9% vs 0.4%），CHEESECAKE FACTORY INC自由现金流更多（$69.2M vs $6.2M）
AAR CORP是一家美国航空服务企业，为全球商业及政府客户提供飞机维护相关服务，总部位于伊利诺伊州芝加哥郊区的伍德戴尔，在约30个国家开展业务，现有员工约6000人，现任首席执行官为约翰·霍姆斯。
芝士蛋糕工厂（The Cheesecake Factory）是美国知名的餐饮连锁及芝士蛋糕分销企业，目前在全球运营370家全服务餐厅，其中218家为芝士蛋糕工厂品牌门店，47家为North Italia品牌门店，其余105家为其他品牌门店。此外公司在加利福尼亚州卡拉巴萨斯及北卡罗来纳州落基山城设有两座烘焙生产基地。
AIR vs CAKE — 直观对比
营收规模更大
CAKE
是对方的1.1倍
$795.3M
营收增速更快
AIR
高出15.6%
0.4%
净利率更高
AIR
高出0.8%
3.5%
自由现金流更多
CAKE
多$63.0M
$6.2M
损益表 — Q2 FY2026 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $795.3M | $907.2M |
| 净利润 | $34.6M | $31.9M |
| 毛利率 | 19.7% | — |
| 营业利润率 | 6.0% | 4.1% |
| 净利率 | 4.4% | 3.5% |
| 营收同比 | 15.9% | 0.4% |
| 净利润同比 | 213.1% | -39.2% |
| 每股收益（稀释后） | $0.90 | $0.66 |
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AIRCAKE
| Q4 25 | $795.3M | — | ||
| Q3 25 | $739.6M | $907.2M | ||
| Q2 25 | — | $927.2M | ||
| Q4 24 | — | $865.5M | ||
| Q3 24 | — | $904.0M | ||
| Q2 24 | — | $891.2M | ||
| Q1 24 | — | $877.0M | ||
| Q4 23 | — | $830.2M |
净利润AIRCAKE
| Q4 25 | $34.6M | — | ||
| Q3 25 | $34.4M | $31.9M | ||
| Q2 25 | — | $32.9M | ||
| Q4 24 | — | $30.0M | ||
| Q3 24 | — | $52.4M | ||
| Q2 24 | — | $33.2M | ||
| Q1 24 | — | $12.7M | ||
| Q4 23 | — | $17.9M |
毛利率AIRCAKE
| Q4 25 | 19.7% | — | ||
| Q3 25 | 18.1% | — | ||
| Q2 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
营业利润率AIRCAKE
| Q4 25 | 6.0% | — | ||
| Q3 25 | 6.4% | 4.1% | ||
| Q2 25 | — | 5.6% | ||
| Q4 24 | — | 3.9% | ||
| Q3 24 | — | 6.5% | ||
| Q2 24 | — | 4.4% | ||
| Q1 24 | — | 0.9% | ||
| Q4 23 | — | 2.3% |
净利率AIRCAKE
| Q4 25 | 4.4% | — | ||
| Q3 25 | 4.7% | 3.5% | ||
| Q2 25 | — | 3.6% | ||
| Q4 24 | — | 3.5% | ||
| Q3 24 | — | 5.8% | ||
| Q2 24 | — | 3.7% | ||
| Q1 24 | — | 1.4% | ||
| Q4 23 | — | 2.2% |
每股收益（稀释后）AIRCAKE
| Q4 25 | $0.90 | — | ||
| Q3 25 | $0.95 | $0.66 | ||
| Q2 25 | — | $0.67 | ||
| Q4 24 | — | $0.61 | ||
| Q3 24 | — | $1.08 | ||
| Q2 24 | — | $0.68 | ||
| Q1 24 | — | $0.27 | ||
| Q4 23 | — | $0.37 |
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 | $75.6M | $190.0M |
| 总债务越低越好 | $952.7M | — |
| 股东权益账面价值 | $1.6B | $425.3M |
| 总资产 | $3.2B | $3.2B |
| 负债/权益比越低杠杆越低 | 0.61× | — |
8季度趋势，按日历期对齐
现金及短期投资AIRCAKE
| Q4 25 | $75.6M | — | ||
| Q3 25 | $80.0M | $190.0M | ||
| Q2 25 | — | $135.4M | ||
| Q4 24 | — | $52.2M | ||
| Q3 24 | — | $40.7M | ||
| Q2 24 | — | $60.2M | ||
| Q1 24 | — | $56.3M | ||
| Q4 23 | — | $64.0M |
总债务AIRCAKE
| Q4 25 | $952.7M | — | ||
| Q3 25 | $1.0B | — | ||
| Q2 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
股东权益AIRCAKE
| Q4 25 | $1.6B | — | ||
| Q3 25 | $1.2B | $425.3M | ||
| Q2 25 | — | $339.4M | ||
| Q4 24 | — | $396.4M | ||
| Q3 24 | — | $374.0M | ||
| Q2 24 | — | $332.4M | ||
| Q1 24 | — | $318.1M | ||
| Q4 23 | — | $321.6M |
总资产AIRCAKE
| Q4 25 | $3.2B | — | ||
| Q3 25 | $2.9B | $3.2B | ||
| Q2 25 | — | $3.1B | ||
| Q4 24 | — | $2.9B | ||
| Q3 24 | — | $2.9B | ||
| Q2 24 | — | $2.8B | ||
| Q1 24 | — | $2.8B | ||
| Q4 23 | — | $2.8B |
负债/权益比AIRCAKE
| Q4 25 | 0.61× | — | ||
| Q3 25 | 0.82× | — | ||
| Q2 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — | ||
| Q4 23 | — | — |
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 | $13.6M | $147.5M |
| 自由现金流经营现金流 - 资本支出 | $6.2M | $69.2M |
| 自由现金流率自由现金流/营收 | 0.8% | 7.6% |
| 资本支出强度资本支出/营收 | 0.9% | 8.6% |
| 现金转化率经营现金流/净利润 | 0.39× | 4.62× |
| 过去12个月自由现金流最近4个季度 | — | $129.5M |
8季度趋势，按日历期对齐
经营现金流AIRCAKE
| Q4 25 | $13.6M | — | ||
| Q3 25 | $-44.9M | $147.5M | ||
| Q2 25 | — | $78.9M | ||
| Q4 24 | — | $79.9M | ||
| Q3 24 | — | $27.7M | ||
| Q2 24 | — | $66.7M | ||
| Q1 24 | — | $67.9M | ||
| Q4 23 | — | $49.0M |
自由现金流AIRCAKE
| Q4 25 | $6.2M | — | ||
| Q3 25 | $-53.6M | $69.2M | ||
| Q2 25 | — | $36.1M | ||
| Q4 24 | — | $25.7M | ||
| Q3 24 | — | $-1.5M | ||
| Q2 24 | — | $29.6M | ||
| Q1 24 | — | $16.2M | ||
| Q4 23 | — | $11.8M |
自由现金流率AIRCAKE
| Q4 25 | 0.8% | — | ||
| Q3 25 | -7.2% | 7.6% | ||
| Q2 25 | — | 3.9% | ||
| Q4 24 | — | 3.0% | ||
| Q3 24 | — | -0.2% | ||
| Q2 24 | — | 3.3% | ||
| Q1 24 | — | 1.8% | ||
| Q4 23 | — | 1.4% |
资本支出强度AIRCAKE
| Q4 25 | 0.9% | — | ||
| Q3 25 | 1.2% | 8.6% | ||
| Q2 25 | — | 4.6% | ||
| Q4 24 | — | 6.3% | ||
| Q3 24 | — | 3.2% | ||
| Q2 24 | — | 4.2% | ||
| Q1 24 | — | 5.9% | ||
| Q4 23 | — | 4.5% |
现金转化率AIRCAKE
| Q4 25 | 0.39× | — | ||
| Q3 25 | -1.31× | 4.62× | ||
| Q2 25 | — | 2.40× | ||
| Q4 24 | — | 2.66× | ||
| Q3 24 | — | 0.53× | ||
| Q2 24 | — | 2.01× | ||
| Q1 24 | — | 5.35× | ||
| Q4 23 | — | 2.73× |
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
AIR
| Commercial Customer | $268.1M | 34% |
| Repair And Engineering | $244.5M | 31% |
| Integrated Solutions | $175.8M | 22% |
| Government And Defense Customer | $85.5M | 11% |
| Expeditionary Services | $21.4M | 3% |
CAKE
| The Cheesecake Factory | $651.4M | 72% |
| Other | $94.4M | 10% |
| North Italia | $83.5M | 9% |
| Other Fox Restaurant Concepts Llc | $78.0M | 9% |
