vs
亚马逊（AMZN）与Driven Brands Holdings Inc.（DRVN）财务数据对比。点击上方公司名可切换其他公司
亚马逊的季度营收约是Driven Brands Holdings Inc.的398.3倍（$213.4B vs $535.7M）。Driven Brands Holdings Inc.净利率更高（11.4% vs 9.9%，领先1.4%）。亚马逊同比增速更快（13.6% vs 6.6%）。亚马逊自由现金流更多（$14.9B vs $39.5M）。过去两年亚马逊的营收复合增速更高（22.0% vs -4.0%）
亚马逊是全球知名的综合电商与科技企业，业务覆盖北美及全球多个地区，设有北美零售、国际零售、亚马逊云科技（AWS）三大业务板块。除运营线上线下零售渠道、提供消费商品售卖与订阅服务外，也为第三方卖家提供销售平台，还自主研发销售Kindle、Fire平板等电子设备。
该文本描述的已并非当前标的公司Driven Brands Holdings Inc.的实际业务，此处介绍的是1929年由摩根大通整合多家食品烘焙企业合并成立的包装食品企业标准品牌公司，合并对象包括弗莱希曼公司、皇家发酵粉公司等多家食品相关企业。
AMZN vs DRVN — 直观对比
营收规模更大
AMZN
是对方的398.3倍
$535.7M
营收增速更快
AMZN
高出7.0%
6.6%
净利率更高
DRVN
高出1.4%
9.9%
自由现金流更多
AMZN
多$14.9B
$39.5M
两年增速更快
AMZN
近两年复合增速
-4.0%
损益表 — Q4 2025 vs Q3 2025
| 指标 | | |
|---|---|---|
| 营收 | $213.4B | $535.7M |
| 净利润 | $21.2B | $60.9M |
| 毛利率 | 48.5% | — |
| 营业利润率 | 11.7% | 11.6% |
| 净利率 | 9.9% | 11.4% |
| 营收同比 | 13.6% | 6.6% |
| 净利润同比 | 5.9% | 507.2% |
| 每股收益（稀释后） | $1.95 | $0.37 |
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AMZNDRVN
| Q4 25 | $213.4B | — | ||
| Q3 25 | $180.2B | $535.7M | ||
| Q2 25 | $167.7B | $551.0M | ||
| Q1 25 | $155.7B | $516.2M | ||
| Q4 24 | $187.8B | $836.5M | ||
| Q3 24 | $158.9B | $502.3M | ||
| Q2 24 | $148.0B | $518.8M | ||
| Q1 24 | $143.3B | $482.0M |
净利润AMZNDRVN
| Q4 25 | $21.2B | — | ||
| Q3 25 | $21.2B | $60.9M | ||
| Q2 25 | $18.2B | $47.6M | ||
| Q1 25 | $17.1B | $5.5M | ||
| Q4 24 | $20.0B | $-312.0M | ||
| Q3 24 | $15.3B | $-14.9M | ||
| Q2 24 | $13.5B | $30.2M | ||
| Q1 24 | $10.4B | $4.3M |
毛利率AMZNDRVN
| Q4 25 | 48.5% | — | ||
| Q3 25 | 50.8% | — | ||
| Q2 25 | 51.8% | — | ||
| Q1 25 | 50.6% | — | ||
| Q4 24 | 47.3% | — | ||
| Q3 24 | 49.0% | — | ||
| Q2 24 | 50.1% | — | ||
| Q1 24 | 49.3% | — |
营业利润率AMZNDRVN
| Q4 25 | 11.7% | — | ||
| Q3 25 | 9.7% | 11.6% | ||
| Q2 25 | 11.4% | 6.9% | ||
| Q1 25 | 11.8% | 11.9% | ||
| Q4 24 | 11.3% | -41.6% | ||
| Q3 24 | 11.0% | 9.9% | ||
| Q2 24 | 9.9% | 17.4% | ||
| Q1 24 | 10.7% | 14.1% |
净利率AMZNDRVN
| Q4 25 | 9.9% | — | ||
| Q3 25 | 11.8% | 11.4% | ||
| Q2 25 | 10.8% | 8.6% | ||
| Q1 25 | 11.0% | 1.1% | ||
| Q4 24 | 10.7% | -37.3% | ||
| Q3 24 | 9.6% | -3.0% | ||
| Q2 24 | 9.1% | 5.8% | ||
| Q1 24 | 7.3% | 0.9% |
每股收益（稀释后）AMZNDRVN
| Q4 25 | $1.95 | — | ||
| Q3 25 | $1.95 | $0.37 | ||
| Q2 25 | $1.68 | $0.29 | ||
| Q1 25 | $1.59 | $0.04 | ||
| Q4 24 | $1.86 | $-1.93 | ||
| Q3 24 | $1.43 | $-0.09 | ||
| Q2 24 | $1.26 | $0.18 | ||
| Q1 24 | $0.98 | $0.02 |
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 | $123.0B | $162.0M |
| 总债务越低越好 | $68.8B | $1.9B |
| 股东权益账面价值 | $411.1B | $793.5M |
| 总资产 | $818.0B | $4.2B |
| 负债/权益比越低杠杆越低 | 0.17× | 2.44× |
8季度趋势，按日历期对齐
现金及短期投资AMZNDRVN
| Q4 25 | $123.0B | — | ||
| Q3 25 | $94.2B | $162.0M | ||
| Q2 25 | $93.2B | $166.1M | ||
| Q1 25 | $94.6B | $152.0M | ||
| Q4 24 | $101.2B | $149.6M | ||
| Q3 24 | $88.1B | $204.2M | ||
| Q2 24 | $89.1B | $148.8M | ||
| Q1 24 | $85.1B | $165.5M |
总债务AMZNDRVN
| Q4 25 | $68.8B | — | ||
| Q3 25 | $55.1B | $1.9B | ||
| Q2 25 | $56.1B | $2.1B | ||
| Q1 25 | $58.8B | $2.6B | ||
| Q4 24 | $58.0B | $2.7B | ||
| Q3 24 | $60.5B | $2.7B | ||
| Q2 24 | $62.7B | $2.9B | ||
| Q1 24 | $66.9B | $2.9B |
股东权益AMZNDRVN
| Q4 25 | $411.1B | — | ||
| Q3 25 | $369.6B | $793.5M | ||
| Q2 25 | $333.8B | $743.4M | ||
| Q1 25 | $305.9B | $643.2M | ||
| Q4 24 | $286.0B | $607.3M | ||
| Q3 24 | $259.2B | $962.8M | ||
| Q2 24 | $236.4B | $942.8M | ||
| Q1 24 | $216.7B | $906.2M |
总资产AMZNDRVN
| Q4 25 | $818.0B | — | ||
| Q3 25 | $727.9B | $4.2B | ||
| Q2 25 | $682.2B | $4.3B | ||
| Q1 25 | $643.3B | $5.3B | ||
| Q4 24 | $624.9B | $5.3B | ||
| Q3 24 | $584.6B | $5.8B | ||
| Q2 24 | $554.8B | $5.8B | ||
| Q1 24 | $531.0B | $5.9B |
负债/权益比AMZNDRVN
| Q4 25 | 0.17× | — | ||
| Q3 25 | 0.15× | 2.44× | ||
| Q2 25 | 0.17× | 2.82× | ||
| Q1 25 | 0.19× | 4.07× | ||
| Q4 24 | 0.20× | 4.37× | ||
| Q3 24 | 0.23× | 2.84× | ||
| Q2 24 | 0.27× | 3.03× | ||
| Q1 24 | 0.31× | 3.21× |
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 | $54.5B | $79.2M |
| 自由现金流经营现金流 - 资本支出 | $14.9B | $39.5M |
| 自由现金流率自由现金流/营收 | 7.0% | 7.4% |
| 资本支出强度资本支出/营收 | 18.5% | 7.4% |
| 现金转化率经营现金流/净利润 | 2.57× | 1.30× |
| 过去12个月自由现金流最近4个季度 | $7.7B | $31.1M |
8季度趋势，按日历期对齐
经营现金流AMZNDRVN
| Q4 25 | $54.5B | — | ||
| Q3 25 | $35.5B | $79.2M | ||
| Q2 25 | $32.5B | $80.4M | ||
| Q1 25 | $17.0B | $75.1M | ||
| Q4 24 | $45.6B | $32.9M | ||
| Q3 24 | $26.0B | $101.3M | ||
| Q2 24 | $25.3B | $46.9M | ||
| Q1 24 | $19.0B | $60.3M |
自由现金流AMZNDRVN
| Q4 25 | $14.9B | — | ||
| Q3 25 | $430.0M | $39.5M | ||
| Q2 25 | $332.0M | $9.0M | ||
| Q1 25 | $-8.0B | $18.9M | ||
| Q4 24 | $17.8B | $-36.3M | ||
| Q3 24 | $3.4B | $37.9M | ||
| Q2 24 | $7.7B | $-19.5M | ||
| Q1 24 | $4.1B | $-29.2M |
自由现金流率AMZNDRVN
| Q4 25 | 7.0% | — | ||
| Q3 25 | 0.2% | 7.4% | ||
| Q2 25 | 0.2% | 1.6% | ||
| Q1 25 | -5.1% | 3.7% | ||
| Q4 24 | 9.5% | -4.3% | ||
| Q3 24 | 2.1% | 7.5% | ||
| Q2 24 | 5.2% | -3.8% | ||
| Q1 24 | 2.8% | -6.1% |
资本支出强度AMZNDRVN
| Q4 25 | 18.5% | — | ||
| Q3 25 | 19.5% | 7.4% | ||
| Q2 25 | 19.2% | 13.0% | ||
| Q1 25 | 16.1% | 10.9% | ||
| Q4 24 | 14.8% | 8.3% | ||
| Q3 24 | 14.2% | 12.6% | ||
| Q2 24 | 11.9% | 12.8% | ||
| Q1 24 | 10.4% | 18.6% |
现金转化率AMZNDRVN
| Q4 25 | 2.57× | — | ||
| Q3 25 | 1.68× | 1.30× | ||
| Q2 25 | 1.79× | 1.69× | ||
| Q1 25 | 0.99× | 13.65× | ||
| Q4 24 | 2.28× | — | ||
| Q3 24 | 1.69× | — | ||
| Q2 24 | 1.87× | 1.56× | ||
| Q1 24 | 1.82× | 14.15× |
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
AMZN
| Products | $90.0B | 42% |
| Third Party Seller Services | $52.8B | 25% |
| Other | $49.9B | 23% |
| Subscription Services | $13.1B | 6% |
| Physical Stores | $5.9B | 3% |
| Other Services | $1.7B | 1% |
DRVN
| Company Operated Store Sales | $331.3M | 62% |
| Supply And Other | $74.3M | 14% |
| Car Wash Segment | $54.0M | 10% |
| Independently Operated Store Sales | $51.4M | 10% |
| Advertising | $27.9M | 5% |
| Employee Services Leasing Agreement | $2.0M | 0% |
