vs
亚马逊（AMZN）与OneWater Marine Inc.（ONEW）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OneWater Marine Inc.的560.7倍（$213.4B vs $380.6M）。亚马逊净利率更高（9.9% vs -2.0%，领先12.0%）。亚马逊同比增速更快（13.6% vs 1.3%）。亚马逊自由现金流更多（$14.9B vs $-78.2M）。过去两年亚马逊的营收复合增速更高（22.0% vs -11.7%）
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。
OneWater Marine Inc.是美国头部休闲船舶零售企业，主营全新及二手船只、游艇、船舶零配件销售，同时提供船只维修保养、配套融资等服务，通过覆盖北美多州的经销商网络服务个人及商业休闲船艇客户。
AMZN vs ONEW — 直观对比
营收规模更大
AMZN
是对方的560.7倍
$380.6M
营收增速更快
AMZN
高出12.4%
1.3%
净利率更高
AMZN
高出12.0%
-2.0%
自由现金流更多
AMZN
多$15.0B
$-78.2M
两年增速更快
AMZN
近两年复合增速
-11.7%
损益表 — Q4 2025 vs Q1 2026
| 指标 | | |
|---|---|---|
| 营收 | $213.4B | $380.6M |
| 净利润 | $21.2B | $-7.7M |
| 毛利率 | 48.5% | 23.5% |
| 营业利润率 | 11.7% | -1.4% |
| 净利率 | 9.9% | -2.0% |
| 营收同比 | 13.6% | 1.3% |
| 净利润同比 | 5.9% | 35.6% |
| 每股收益（稀释后） | $1.95 | — |
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AMZNONEW
| Q4 25 | $213.4B | $380.6M | ||
| Q3 25 | $180.2B | $460.1M | ||
| Q2 25 | $167.7B | $552.9M | ||
| Q1 25 | $155.7B | $483.5M | ||
| Q4 24 | $187.8B | $375.8M | ||
| Q3 24 | $158.9B | $377.9M | ||
| Q2 24 | $148.0B | $542.4M | ||
| Q1 24 | $143.3B | $488.3M |
净利润AMZNONEW
| Q4 25 | $21.2B | $-7.7M | ||
| Q3 25 | $21.2B | $-113.0M | ||
| Q2 25 | $18.2B | $10.7M | ||
| Q1 25 | $17.1B | $-368.0K | ||
| Q4 24 | $20.0B | $-12.0M | ||
| Q3 24 | $15.3B | $-9.2M | ||
| Q2 24 | $13.5B | $14.7M | ||
| Q1 24 | $10.4B | $-4.0M |
毛利率AMZNONEW
| Q4 25 | 48.5% | 23.5% | ||
| Q3 25 | 50.8% | 22.6% | ||
| Q2 25 | 51.8% | 23.3% | ||
| Q1 25 | 50.6% | 22.8% | ||
| Q4 24 | 47.3% | 22.4% | ||
| Q3 24 | 49.0% | 24.0% | ||
| Q2 24 | 50.1% | 24.4% | ||
| Q1 24 | 49.3% | 24.6% |
营业利润率AMZNONEW
| Q4 25 | 11.7% | -1.4% | ||
| Q3 25 | 9.7% | -28.3% | ||
| Q2 25 | 11.4% | 5.5% | ||
| Q1 25 | 11.8% | 3.4% | ||
| Q4 24 | 11.3% | -0.5% | ||
| Q3 24 | 11.0% | 1.2% | ||
| Q2 24 | 9.9% | 7.4% | ||
| Q1 24 | 10.7% | 2.8% |
净利率AMZNONEW
| Q4 25 | 9.9% | -2.0% | ||
| Q3 25 | 11.8% | -24.5% | ||
| Q2 25 | 10.8% | 1.9% | ||
| Q1 25 | 11.0% | -0.1% | ||
| Q4 24 | 10.7% | -3.2% | ||
| Q3 24 | 9.6% | -2.4% | ||
| Q2 24 | 9.1% | 2.7% | ||
| Q1 24 | 7.3% | -0.8% |
每股收益（稀释后）AMZNONEW
| Q4 25 | $1.95 | — | ||
| Q3 25 | $1.95 | — | ||
| Q2 25 | $1.68 | — | ||
| Q1 25 | $1.59 | — | ||
| Q4 24 | $1.86 | — | ||
| Q3 24 | $1.43 | — | ||
| Q2 24 | $1.26 | — | ||
| Q1 24 | $0.98 | — |
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 | — |
| 总债务越低越好 | $68.8B | — |
| 股东权益账面价值 | $411.1B | $277.5M |
| 总资产 | $818.0B | $1.4B |
| 负债/权益比越低杠杆越低 | 0.17× | — |
8季度趋势，按日历期对齐
现金及短期投资AMZNONEW
| Q4 25 | $123.0B | — | ||
| Q3 25 | $94.2B | — | ||
| Q2 25 | $93.2B | — | ||
| Q1 25 | $94.6B | — | ||
| Q4 24 | $101.2B | — | ||
| Q3 24 | $88.1B | — | ||
| Q2 24 | $89.1B | — | ||
| Q1 24 | $85.1B | — |
总债务AMZNONEW
| Q4 25 | $68.8B | — | ||
| Q3 25 | $55.1B | — | ||
| Q2 25 | $56.1B | — | ||
| Q1 25 | $58.8B | — | ||
| Q4 24 | $58.0B | — | ||
| Q3 24 | $60.5B | — | ||
| Q2 24 | $62.7B | — | ||
| Q1 24 | $66.9B | — |
股东权益AMZNONEW
| Q4 25 | $411.1B | $277.5M | ||
| Q3 25 | $369.6B | $285.0M | ||
| Q2 25 | $333.8B | $393.2M | ||
| Q1 25 | $305.9B | $381.6M | ||
| Q4 24 | $286.0B | $354.8M | ||
| Q3 24 | $259.2B | $360.8M | ||
| Q2 24 | $236.4B | $368.6M | ||
| Q1 24 | $216.7B | $351.7M |
总资产AMZNONEW
| Q4 25 | $818.0B | $1.4B | ||
| Q3 25 | $727.9B | $1.4B | ||
| Q2 25 | $682.2B | $1.5B | ||
| Q1 25 | $643.3B | $1.6B | ||
| Q4 24 | $624.9B | $1.6B | ||
| Q3 24 | $584.6B | $1.6B | ||
| Q2 24 | $554.8B | $1.6B | ||
| Q1 24 | $531.0B | $1.7B |
负债/权益比AMZNONEW
| Q4 25 | 0.17× | — | ||
| Q3 25 | 0.15× | — | ||
| Q2 25 | 0.17× | — | ||
| Q1 25 | 0.19× | — | ||
| Q4 24 | 0.20× | — | ||
| Q3 24 | 0.23× | — | ||
| Q2 24 | 0.27× | — | ||
| Q1 24 | 0.31× | — |
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 | $-76.3M |
| 自由现金流经营现金流 - 资本支出 | $14.9B | $-78.2M |
| 自由现金流率自由现金流/营收 | 7.0% | -20.6% |
| 资本支出强度资本支出/营收 | 18.5% | 0.5% |
| 现金转化率经营现金流/净利润 | 2.57× | — |
| 过去12个月自由现金流最近4个季度 | $7.7B | $41.6M |
8季度趋势，按日历期对齐
经营现金流AMZNONEW
| Q4 25 | $54.5B | $-76.3M | ||
| Q3 25 | $35.5B | $9.9M | ||
| Q2 25 | $32.5B | $90.8M | ||
| Q1 25 | $17.0B | $28.5M | ||
| Q4 24 | $45.6B | $-37.4M | ||
| Q3 24 | $26.0B | $27.3M | ||
| Q2 24 | $25.3B | $93.8M | ||
| Q1 24 | $19.0B | $23.7M |
自由现金流AMZNONEW
| Q4 25 | $14.9B | $-78.2M | ||
| Q3 25 | $430.0M | $7.2M | ||
| Q2 25 | $332.0M | $88.9M | ||
| Q1 25 | $-8.0B | $23.7M | ||
| Q4 24 | $17.8B | $-40.0M | ||
| Q3 24 | $3.4B | $23.2M | ||
| Q2 24 | $7.7B | $86.9M | ||
| Q1 24 | $4.1B | $13.8M |
自由现金流率AMZNONEW
| Q4 25 | 7.0% | -20.6% | ||
| Q3 25 | 0.2% | 1.6% | ||
| Q2 25 | 0.2% | 16.1% | ||
| Q1 25 | -5.1% | 4.9% | ||
| Q4 24 | 9.5% | -10.7% | ||
| Q3 24 | 2.1% | 6.1% | ||
| Q2 24 | 5.2% | 16.0% | ||
| Q1 24 | 2.8% | 2.8% |
资本支出强度AMZNONEW
| Q4 25 | 18.5% | 0.5% | ||
| Q3 25 | 19.5% | 0.6% | ||
| Q2 25 | 19.2% | 0.4% | ||
| Q1 25 | 16.1% | 1.0% | ||
| Q4 24 | 14.8% | 0.7% | ||
| Q3 24 | 14.2% | 1.1% | ||
| Q2 24 | 11.9% | 1.3% | ||
| Q1 24 | 10.4% | 2.0% |
现金转化率AMZNONEW
| Q4 25 | 2.57× | — | ||
| Q3 25 | 1.68× | — | ||
| Q2 25 | 1.79× | 8.47× | ||
| Q1 25 | 0.99× | — | ||
| Q4 24 | 2.28× | — | ||
| Q3 24 | 1.69× | — | ||
| Q2 24 | 1.87× | 6.39× | ||
| Q1 24 | 1.82× | — |
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% |
ONEW
| New Sales | $233.3M | 61% |
| Pre Owned | $70.4M | 19% |
| Service Parts Other | $68.0M | 18% |
| Finance And Insurance Income | $8.9M | 2% |
