vs
Antero Midstream Corp（AM）与null（GPRO）财务数据对比。点击上方公司名可切换其他公司
Antero Midstream Corp的季度营收约是null的1.4倍（$291.1M vs $201.7M），null同比增速更快（0.4% vs -7.3%），过去两年null的营收复合增速更高（13.9% vs 3.9%）
Antero Midstream Corp是美国能源企业，注册地为特拉华州，总部设于科罗拉多州丹佛市。公司全部油气储量均位于阿巴拉契亚盆地，采用水力压裂技术开采，核心业务涵盖油气勘探开发相关领域。
GoPro, Inc.是2002年由尼克·伍德曼创立的美国科技企业，最初注册名为伍德曼实验室，总部坐落于加利福尼亚州圣马特奥。该公司主营运动相机生产制造，同时还自主开发配套移动端应用与视频编辑软件。
AM vs GPRO — 直观对比
营收规模更大
AM
是对方的1.4倍
$201.7M
营收增速更快
GPRO
高出7.7%
-7.3%
两年增速更快
GPRO
近两年复合增速
3.9%
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $291.1M | $201.7M |
| 净利润 | $120.7M | — |
| 毛利率 | — | 31.8% |
| 营业利润率 | 60.9% | -4.1% |
| 净利率 | 41.5% | — |
| 营收同比 | -7.3% | 0.4% |
| 净利润同比 | 2.1% | — |
| 每股收益（稀释后） | $0.25 | $-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AMGPRO
| Q1 26 | $291.1M | — | ||
| Q4 25 | $297.0M | $201.7M | ||
| Q3 25 | $294.8M | $162.9M | ||
| Q2 25 | $305.5M | $152.6M | ||
| Q1 25 | $291.1M | $134.3M | ||
| Q4 24 | $287.5M | $200.9M | ||
| Q3 24 | $269.9M | $258.9M | ||
| Q2 24 | $269.8M | $186.2M |
净利润AMGPRO
| Q1 26 | $120.7M | — | ||
| Q4 25 | $51.9M | — | ||
| Q3 25 | $116.0M | $-21.3M | ||
| Q2 25 | $124.5M | $-16.4M | ||
| Q1 25 | $120.7M | $-46.7M | ||
| Q4 24 | $111.2M | — | ||
| Q3 24 | $99.7M | $-8.2M | ||
| Q2 24 | $86.0M | $-47.8M |
毛利率AMGPRO
| Q1 26 | — | — | ||
| Q4 25 | — | 31.8% | ||
| Q3 25 | — | 35.1% | ||
| Q2 25 | — | 35.8% | ||
| Q1 25 | — | 32.1% | ||
| Q4 24 | — | 34.7% | ||
| Q3 24 | — | 35.5% | ||
| Q2 24 | — | 30.5% |
营业利润率AMGPRO
| Q1 26 | 60.9% | — | ||
| Q4 25 | 33.8% | -4.1% | ||
| Q3 25 | 61.2% | -9.8% | ||
| Q2 25 | 61.0% | -9.2% | ||
| Q1 25 | 60.9% | -33.7% | ||
| Q4 24 | 61.8% | -19.5% | ||
| Q3 24 | 60.2% | -3.1% | ||
| Q2 24 | 56.6% | -25.0% |
净利率AMGPRO
| Q1 26 | 41.5% | — | ||
| Q4 25 | 17.5% | — | ||
| Q3 25 | 39.3% | -13.0% | ||
| Q2 25 | 40.8% | -10.8% | ||
| Q1 25 | 41.5% | -34.8% | ||
| Q4 24 | 38.7% | — | ||
| Q3 24 | 37.0% | -3.2% | ||
| Q2 24 | 31.9% | -25.7% |
每股收益（稀释后）AMGPRO
| Q1 26 | $0.25 | — | ||
| Q4 25 | $0.11 | $-0.06 | ||
| Q3 25 | $0.24 | $-0.13 | ||
| Q2 25 | $0.26 | $-0.10 | ||
| Q1 25 | $0.25 | $-0.30 | ||
| Q4 24 | $0.23 | $-0.22 | ||
| Q3 24 | $0.21 | $-0.05 | ||
| Q2 24 | $0.18 | $-0.31 |
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 | $180.4M | $49.7M |
| 总债务越低越好 | $3.2B | $44.3M |
| 股东权益账面价值 | $2.0B | $76.5M |
| 总资产 | $5.9B | $428.0M |
| 负债/权益比越低杠杆越低 | 1.63× | 0.58× |
8季度趋势，按日历期对齐
现金及短期投资AMGPRO
| Q1 26 | $180.4M | — | ||
| Q4 25 | $180.4M | $49.7M | ||
| Q3 25 | — | $152.8M | ||
| Q2 25 | — | $58.6M | ||
| Q1 25 | — | $69.6M | ||
| Q4 24 | — | $102.8M | ||
| Q3 24 | — | $130.2M | ||
| Q2 24 | — | $133.0M |
总债务AMGPRO
| Q1 26 | $3.2B | — | ||
| Q4 25 | $3.2B | $44.3M | ||
| Q3 25 | $3.0B | $43.9M | ||
| Q2 25 | $3.0B | — | ||
| Q1 25 | $3.1B | — | ||
| Q4 24 | $3.1B | $0 | ||
| Q3 24 | $3.2B | $93.1M | ||
| Q2 24 | $3.2B | $92.9M |
股东权益AMGPRO
| Q1 26 | $2.0B | — | ||
| Q4 25 | $2.0B | $76.5M | ||
| Q3 25 | $2.1B | $80.5M | ||
| Q2 25 | $2.1B | $97.9M | ||
| Q1 25 | $2.1B | $110.0M | ||
| Q4 24 | $2.1B | $151.7M | ||
| Q3 24 | $2.1B | $183.9M | ||
| Q2 24 | $2.1B | $184.7M |
总资产AMGPRO
| Q1 26 | $5.9B | — | ||
| Q4 25 | $5.9B | $428.0M | ||
| Q3 25 | $5.7B | $538.6M | ||
| Q2 25 | $5.7B | $439.0M | ||
| Q1 25 | $5.8B | $462.5M | ||
| Q4 24 | $5.8B | $543.7M | ||
| Q3 24 | $5.8B | $661.6M | ||
| Q2 24 | $5.8B | $556.8M |
负债/权益比AMGPRO
| Q1 26 | 1.63× | — | ||
| Q4 25 | 1.63× | 0.58× | ||
| Q3 25 | 1.46× | 0.55× | ||
| Q2 25 | 1.45× | — | ||
| Q1 25 | 1.49× | — | ||
| Q4 24 | 1.47× | 0.00× | ||
| Q3 24 | 1.49× | 0.51× | ||
| Q2 24 | 1.50× | 0.50× |
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 | $198.9M | $15.6M |
| 自由现金流经营现金流 - 资本支出 | — | $15.0M |
| 自由现金流率自由现金流/营收 | — | 7.4% |
| 资本支出强度资本支出/营收 | 11.1% | 0.3% |
| 现金转化率经营现金流/净利润 | 1.65× | — |
| 过去12个月自由现金流最近4个季度 | — | $-24.0M |
8季度趋势，按日历期对齐
经营现金流AMGPRO
| Q1 26 | $198.9M | — | ||
| Q4 25 | $255.5M | $15.6M | ||
| Q3 25 | $212.8M | $12.2M | ||
| Q2 25 | $265.2M | $8.8M | ||
| Q1 25 | $198.9M | $-57.2M | ||
| Q4 24 | $232.7M | $-25.1M | ||
| Q3 24 | $184.9M | $-2.2M | ||
| Q2 24 | $215.8M | $605.0K |
自由现金流AMGPRO
| Q1 26 | — | — | ||
| Q4 25 | — | $15.0M | ||
| Q3 25 | — | $11.2M | ||
| Q2 25 | — | $8.3M | ||
| Q1 25 | — | $-58.5M | ||
| Q4 24 | — | $-25.5M | ||
| Q3 24 | $184.3M | $-4.2M | ||
| Q2 24 | $147.2M | $-111.0K |
自由现金流率AMGPRO
| Q1 26 | — | — | ||
| Q4 25 | — | 7.4% | ||
| Q3 25 | — | 6.9% | ||
| Q2 25 | — | 5.4% | ||
| Q1 25 | — | -43.5% | ||
| Q4 24 | — | -12.7% | ||
| Q3 24 | 68.3% | -1.6% | ||
| Q2 24 | 54.6% | -0.1% |
资本支出强度AMGPRO
| Q1 26 | 11.1% | — | ||
| Q4 25 | — | 0.3% | ||
| Q3 25 | — | 0.6% | ||
| Q2 25 | — | 0.3% | ||
| Q1 25 | — | 1.0% | ||
| Q4 24 | 0.0% | 0.2% | ||
| Q3 24 | 0.2% | 0.8% | ||
| Q2 24 | 25.4% | 0.4% |
现金转化率AMGPRO
| Q1 26 | 1.65× | — | ||
| Q4 25 | 4.92× | — | ||
| Q3 25 | 1.84× | — | ||
| Q2 25 | 2.13× | — | ||
| Q1 25 | 1.65× | — | ||
| Q4 24 | 2.09× | — | ||
| Q3 24 | 1.85× | — | ||
| Q2 24 | 2.51× | — |
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
AM
| Gathering and compression–Antero Resources | $238.0M | 82% |
| Other | $52.3M | 18% |
| Water handling–third party | $505.0K | 0% |
| Gathering and compression–third party | $295.0K | 0% |
GPRO
| Subscription And Services | $106.3M | 53% |
| Other | $95.4M | 47% |
