vs
艾里逊变速箱控股公司（ALSN）与Cloudflare, Inc.（NET）财务数据对比。点击上方公司名可切换其他公司
艾里逊变速箱控股公司的季度营收约是Cloudflare, Inc.的1.2倍（$737.0M vs $614.5M），艾里逊变速箱控股公司净利率更高（13.4% vs -2.0%，领先15.4%），Cloudflare, Inc.同比增速更快（33.6% vs -7.4%），艾里逊变速箱控股公司自由现金流更多（$169.0M vs $105.2M），过去两年Cloudflare, Inc.的营收复合增速更高（27.4% vs -3.4%）
艾里逊变速箱控股公司是美国商用自动变速箱及混合动力推进系统生产商，产品获全球250余家整车厂商指定采用，广泛应用于公交、环卫、消防、工程建设、物流配送、军工等多个领域及特种作业场景。
Cloudflare是总部位于美国加利福尼亚州旧金山的科技企业，提供内容分发网络（CDN）、云网络安全、DDoS防护等多元互联网服务，同时是ICANN认证的域名注册商。其服务作为网站访客与客户托管服务商之间的反向代理，可有效提升访问性能，抵御恶意流量。
ALSN vs NET — 直观对比
营收规模更大
ALSN
是对方的1.2倍
$614.5M
营收增速更快
NET
高出41.0%
-7.4%
净利率更高
ALSN
高出15.4%
-2.0%
自由现金流更多
ALSN
多$63.8M
$105.2M
两年增速更快
NET
近两年复合增速
-3.4%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $737.0M | $614.5M |
| 净利润 | $99.0M | $-12.1M |
| 毛利率 | 48.0% | 73.6% |
| 营业利润率 | 23.2% | -8.0% |
| 净利率 | 13.4% | -2.0% |
| 营收同比 | -7.4% | 33.6% |
| 净利润同比 | -43.4% | 6.0% |
| 每股收益（稀释后） | $1.18 | $-0.03 |
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ALSNNET
| Q4 25 | $737.0M | $614.5M | ||
| Q3 25 | $693.0M | $562.0M | ||
| Q2 25 | $814.0M | $512.3M | ||
| Q1 25 | $766.0M | $479.1M | ||
| Q4 24 | $796.0M | $459.9M | ||
| Q3 24 | $824.0M | $430.1M | ||
| Q2 24 | $816.0M | $401.0M | ||
| Q1 24 | $789.0M | $378.6M |
净利润ALSNNET
| Q4 25 | $99.0M | $-12.1M | ||
| Q3 25 | $137.0M | $-1.3M | ||
| Q2 25 | $195.0M | $-50.4M | ||
| Q1 25 | $192.0M | $-38.5M | ||
| Q4 24 | $175.0M | $-12.8M | ||
| Q3 24 | $200.0M | $-15.3M | ||
| Q2 24 | $187.0M | $-15.1M | ||
| Q1 24 | $169.0M | $-35.5M |
毛利率ALSNNET
| Q4 25 | 48.0% | 73.6% | ||
| Q3 25 | 47.5% | 74.0% | ||
| Q2 25 | 49.4% | 74.9% | ||
| Q1 25 | 49.3% | 75.9% | ||
| Q4 24 | 46.9% | 76.4% | ||
| Q3 24 | 48.1% | 77.7% | ||
| Q2 24 | 48.3% | 77.8% | ||
| Q1 24 | 46.4% | 77.5% |
营业利润率ALSNNET
| Q4 25 | 23.2% | -8.0% | ||
| Q3 25 | 29.4% | -6.7% | ||
| Q2 25 | 31.4% | -13.1% | ||
| Q1 25 | 32.5% | -11.1% | ||
| Q4 24 | 29.5% | -7.5% | ||
| Q3 24 | 31.6% | -7.2% | ||
| Q2 24 | 32.2% | -8.7% | ||
| Q1 24 | 29.7% | -14.4% |
净利率ALSNNET
| Q4 25 | 13.4% | -2.0% | ||
| Q3 25 | 19.8% | -0.2% | ||
| Q2 25 | 24.0% | -9.8% | ||
| Q1 25 | 25.1% | -8.0% | ||
| Q4 24 | 22.0% | -2.8% | ||
| Q3 24 | 24.3% | -3.6% | ||
| Q2 24 | 22.9% | -3.8% | ||
| Q1 24 | 21.4% | -9.4% |
每股收益（稀释后）ALSNNET
| Q4 25 | $1.18 | $-0.03 | ||
| Q3 25 | $1.63 | $0.00 | ||
| Q2 25 | $2.29 | $-0.15 | ||
| Q1 25 | $2.23 | $-0.11 | ||
| Q4 24 | $2.01 | $-0.05 | ||
| Q3 24 | $2.27 | $-0.04 | ||
| Q2 24 | $2.13 | $-0.04 | ||
| Q1 24 | $1.90 | $-0.10 |
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 | $1.5B | $943.5M |
| 总债务越低越好 | $2.9B | — |
| 股东权益账面价值 | $1.9B | $1.5B |
| 总资产 | $6.1B | $6.0B |
| 负债/权益比越低杠杆越低 | 1.56× | — |
8季度趋势，按日历期对齐
现金及短期投资ALSNNET
| Q4 25 | $1.5B | $943.5M | ||
| Q3 25 | $902.0M | $1.1B | ||
| Q2 25 | $778.0M | $1.5B | ||
| Q1 25 | $753.0M | $204.5M | ||
| Q4 24 | $781.0M | $147.7M | ||
| Q3 24 | $788.0M | $182.9M | ||
| Q2 24 | $648.0M | $157.0M | ||
| Q1 24 | $551.0M | $254.4M |
总债务ALSNNET
| Q4 25 | $2.9B | — | ||
| Q3 25 | $2.4B | — | ||
| Q2 25 | $2.4B | — | ||
| Q1 25 | $2.4B | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | $2.4B | — | ||
| Q2 24 | $2.4B | — | ||
| Q1 24 | $2.4B | — |
股东权益ALSNNET
| Q4 25 | $1.9B | $1.5B | ||
| Q3 25 | $1.8B | $1.3B | ||
| Q2 25 | $1.8B | $1.2B | ||
| Q1 25 | $1.7B | $1.4B | ||
| Q4 24 | $1.7B | $1.0B | ||
| Q3 24 | $1.6B | $973.1M | ||
| Q2 24 | $1.5B | $881.5M | ||
| Q1 24 | $1.3B | $797.2M |
总资产ALSNNET
| Q4 25 | $6.1B | $6.0B | ||
| Q3 25 | $5.5B | $5.8B | ||
| Q2 25 | $5.4B | $5.6B | ||
| Q1 25 | $5.4B | $3.7B | ||
| Q4 24 | $5.3B | $3.3B | ||
| Q3 24 | $5.4B | $3.1B | ||
| Q2 24 | $5.2B | $2.9B | ||
| Q1 24 | $5.1B | $2.8B |
负债/权益比ALSNNET
| Q4 25 | 1.56× | — | ||
| Q3 25 | 1.31× | — | ||
| Q2 25 | 1.38× | — | ||
| Q1 25 | 1.45× | — | ||
| Q4 24 | 1.46× | — | ||
| Q3 24 | 1.49× | — | ||
| Q2 24 | 1.63× | — | ||
| Q1 24 | 1.80× | — |
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 | $243.0M | $190.4M |
| 自由现金流经营现金流 - 资本支出 | $169.0M | $105.2M |
| 自由现金流率自由现金流/营收 | 22.9% | 17.1% |
| 资本支出强度资本支出/营收 | 10.0% | 13.9% |
| 现金转化率经营现金流/净利润 | 2.45× | — |
| 过去12个月自由现金流最近4个季度 | $661.0M | $287.5M |
8季度趋势，按日历期对齐
经营现金流ALSNNET
| Q4 25 | $243.0M | $190.4M | ||
| Q3 25 | $228.0M | $167.1M | ||
| Q2 25 | $184.0M | $99.8M | ||
| Q1 25 | $181.0M | $145.8M | ||
| Q4 24 | $211.0M | $127.3M | ||
| Q3 24 | $246.0M | $104.7M | ||
| Q2 24 | $171.0M | $74.8M | ||
| Q1 24 | $173.0M | $73.6M |
自由现金流ALSNNET
| Q4 25 | $169.0M | $105.2M | ||
| Q3 25 | $184.0M | $82.5M | ||
| Q2 25 | $153.0M | $39.9M | ||
| Q1 25 | $155.0M | $59.9M | ||
| Q4 24 | $136.0M | $54.2M | ||
| Q3 24 | $210.0M | $54.5M | ||
| Q2 24 | $150.0M | $45.2M | ||
| Q1 24 | $162.0M | $41.5M |
自由现金流率ALSNNET
| Q4 25 | 22.9% | 17.1% | ||
| Q3 25 | 26.6% | 14.7% | ||
| Q2 25 | 18.8% | 7.8% | ||
| Q1 25 | 20.2% | 12.5% | ||
| Q4 24 | 17.1% | 11.8% | ||
| Q3 24 | 25.5% | 12.7% | ||
| Q2 24 | 18.4% | 11.3% | ||
| Q1 24 | 20.5% | 11.0% |
资本支出强度ALSNNET
| Q4 25 | 10.0% | 13.9% | ||
| Q3 25 | 6.3% | 15.1% | ||
| Q2 25 | 3.8% | 11.7% | ||
| Q1 25 | 3.4% | 17.9% | ||
| Q4 24 | 9.4% | 15.9% | ||
| Q3 24 | 4.4% | 11.7% | ||
| Q2 24 | 2.6% | 7.4% | ||
| Q1 24 | 1.4% | 8.5% |
现金转化率ALSNNET
| Q4 25 | 2.45× | — | ||
| Q3 25 | 1.66× | — | ||
| Q2 25 | 0.94× | — | ||
| Q1 25 | 0.94× | — | ||
| Q4 24 | 1.21× | — | ||
| Q3 24 | 1.23× | — | ||
| Q2 24 | 0.91× | — | ||
| Q1 24 | 1.02× | — |
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
ALSN
| North America On Highway | $361.0M | 49% |
| Service Parts Support Equipment And Other | $160.0M | 22% |
| Outside North America On Highway | $131.0M | 18% |
| Defense | $73.0M | 10% |
| Global Off-Highway | $12.0M | 2% |
NET
| Sales Channel Directly To Consumer | $438.5M | 71% |
| Sales Channel Through Intermediary | $176.0M | 29% |
