vs
Antero Midstream Corp（AM）与WW INTERNATIONAL, INC.（WW）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WW INTERNATIONAL, INC.的1.6倍（$291.1M vs $184.3M），Antero Midstream Corp净利率更高（41.5% vs -30.5%，领先72.0%），WW INTERNATIONAL, INC.同比增速更快（-4.5% vs -7.3%），过去两年Antero Midstream Corp的营收复合增速更高（3.9% vs -7.4%）
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。
WW国际前身为慧俪轻体国际，是一家总部位于美国的全球性企业，主营减重与体重管理、健身及心态调整相关服务，核心产品为慧俪轻体综合减重饮食方案。公司由纽约皇后区的家庭主妇珍·妮德奇于1963年创立，截至2019年，其服务包含手机应用及网站线上方案、线上或电话指导、线下见面会三种模式。
AM vs WW — 直观对比
营收规模更大
AM
是对方的1.6倍
$184.3M
营收增速更快
WW
高出2.9%
-7.3%
净利率更高
AM
高出72.0%
-30.5%
两年增速更快
AM
近两年复合增速
-7.4%
损益表 — Q1 FY2026 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $291.1M | $184.3M |
| 净利润 | $120.7M | $-56.3M |
| 毛利率 | — | 72.2% |
| 营业利润率 | 60.9% | 5.8% |
| 净利率 | 41.5% | -30.5% |
| 营收同比 | -7.3% | -4.5% |
| 净利润同比 | 2.1% | -21.8% |
| 每股收益（稀释后） | $0.25 | $-5.63 |
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AMWW
| Q1 26 | $291.1M | — | ||
| Q4 25 | $297.0M | — | ||
| Q3 25 | $294.8M | $184.3M | ||
| Q2 25 | $305.5M | — | ||
| Q1 25 | $291.1M | $186.6M | ||
| Q4 24 | $287.5M | $184.4M | ||
| Q3 24 | $269.9M | $192.9M | ||
| Q2 24 | $269.8M | $202.1M |
净利润AMWW
| Q1 26 | $120.7M | — | ||
| Q4 25 | $51.9M | — | ||
| Q3 25 | $116.0M | $-56.3M | ||
| Q2 25 | $124.5M | — | ||
| Q1 25 | $120.7M | $-72.6M | ||
| Q4 24 | $111.2M | $25.1M | ||
| Q3 24 | $99.7M | $-46.2M | ||
| Q2 24 | $86.0M | $23.3M |
毛利率AMWW
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | 72.2% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 71.2% | ||
| Q4 24 | — | 69.7% | ||
| Q3 24 | — | 67.1% | ||
| Q2 24 | — | 67.9% |
营业利润率AMWW
| Q1 26 | 60.9% | — | ||
| Q4 25 | 33.8% | — | ||
| Q3 25 | 61.2% | 5.8% | ||
| Q2 25 | 61.0% | — | ||
| Q1 25 | 60.9% | -10.8% | ||
| Q4 24 | 61.8% | 19.6% | ||
| Q3 24 | 60.2% | -20.2% | ||
| Q2 24 | 56.6% | 17.8% |
净利率AMWW
| Q1 26 | 41.5% | — | ||
| Q4 25 | 17.5% | — | ||
| Q3 25 | 39.3% | -30.5% | ||
| Q2 25 | 40.8% | — | ||
| Q1 25 | 41.5% | -38.9% | ||
| Q4 24 | 38.7% | 13.6% | ||
| Q3 24 | 37.0% | -23.9% | ||
| Q2 24 | 31.9% | 11.5% |
每股收益（稀释后）AMWW
| Q1 26 | $0.25 | — | ||
| Q4 25 | $0.11 | — | ||
| Q3 25 | $0.24 | $-5.63 | ||
| Q2 25 | $0.26 | — | ||
| Q1 25 | $0.25 | $-0.91 | ||
| Q4 24 | $0.23 | $0.34 | ||
| Q3 24 | $0.21 | $-0.58 | ||
| Q2 24 | $0.18 | $0.29 |
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 | $170.1M |
| 总债务越低越好 | $3.2B | — |
| 股东权益账面价值 | $2.0B | $323.0M |
| 总资产 | $5.9B | $968.8M |
| 负债/权益比越低杠杆越低 | 1.63× | — |
8季度趋势，按日历期对齐
现金及短期投资AMWW
| Q1 26 | $180.4M | — | ||
| Q4 25 | $180.4M | — | ||
| Q3 25 | — | $170.1M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $236.3M | ||
| Q4 24 | — | $53.0M | ||
| Q3 24 | — | $57.2M | ||
| Q2 24 | — | $42.7M |
总债务AMWW
| Q1 26 | $3.2B | — | ||
| Q4 25 | $3.2B | — | ||
| Q3 25 | $3.0B | — | ||
| Q2 25 | $3.0B | — | ||
| Q1 25 | $3.1B | — | ||
| Q4 24 | $3.1B | $1.4B | ||
| Q3 24 | $3.2B | $1.4B | ||
| Q2 24 | $3.2B | $1.4B |
股东权益AMWW
| Q1 26 | $2.0B | — | ||
| Q4 25 | $2.0B | — | ||
| Q3 25 | $2.1B | $323.0M | ||
| Q2 25 | $2.1B | — | ||
| Q1 25 | $2.1B | $-1.2B | ||
| Q4 24 | $2.1B | $-1.1B | ||
| Q3 24 | $2.1B | $-1.1B | ||
| Q2 24 | $2.1B | $-1.1B |
总资产AMWW
| Q1 26 | $5.9B | — | ||
| Q4 25 | $5.9B | — | ||
| Q3 25 | $5.7B | $968.8M | ||
| Q2 25 | $5.7B | — | ||
| Q1 25 | $5.8B | $696.9M | ||
| Q4 24 | $5.8B | $550.3M | ||
| Q3 24 | $5.8B | $562.4M | ||
| Q2 24 | $5.8B | $614.3M |
负债/权益比AMWW
| Q1 26 | 1.63× | — | ||
| Q4 25 | 1.63× | — | ||
| Q3 25 | 1.46× | — | ||
| Q2 25 | 1.45× | — | ||
| Q1 25 | 1.49× | — | ||
| Q4 24 | 1.47× | — | ||
| Q3 24 | 1.49× | — | ||
| Q2 24 | 1.50× | — |
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 | $8.4M |
| 自由现金流经营现金流 - 资本支出 | — | $8.4M |
| 自由现金流率自由现金流/营收 | — | 4.6% |
| 资本支出强度资本支出/营收 | 11.1% | 0.0% |
| 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 | — | $44.3M |
8季度趋势，按日历期对齐
经营现金流AMWW
| Q1 26 | $198.9M | — | ||
| Q4 25 | $255.5M | — | ||
| Q3 25 | $212.8M | $8.4M | ||
| Q2 25 | $265.2M | — | ||
| Q1 25 | $198.9M | $15.0M | ||
| Q4 24 | $232.7M | $4.6M | ||
| Q3 24 | $184.9M | $16.5M | ||
| Q2 24 | $215.8M | $-1.9M |
自由现金流AMWW
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | $8.4M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $15.0M | ||
| Q4 24 | — | $4.5M | ||
| Q3 24 | $184.3M | $16.4M | ||
| Q2 24 | $147.2M | $-2.2M |
自由现金流率AMWW
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | 4.6% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 8.0% | ||
| Q4 24 | — | 2.4% | ||
| Q3 24 | 68.3% | 8.5% | ||
| Q2 24 | 54.6% | -1.1% |
资本支出强度AMWW
| Q1 26 | 11.1% | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | 0.0% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.0% | ||
| Q4 24 | 0.0% | 0.1% | ||
| Q3 24 | 0.2% | 0.1% | ||
| Q2 24 | 25.4% | 0.1% |
现金转化率AMWW
| Q1 26 | 1.65× | — | ||
| Q4 25 | 4.92× | — | ||
| Q3 25 | 1.84× | — | ||
| Q2 25 | 2.13× | — | ||
| Q1 25 | 1.65× | — | ||
| Q4 24 | 2.09× | 0.18× | ||
| Q3 24 | 1.85× | — | ||
| Q2 24 | 2.51× | -0.08× |
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% |
WW
暂无分部数据
