vs
A.O.史密斯（AOS）与Jet.AI Inc.（JTAI）财务数据对比。点击上方公司名可切换其他公司
A.O.史密斯的季度营收约是Jet.AI Inc.的516.6倍（$912.5M vs $1.8M）。Jet.AI Inc.净利率更高（685.7% vs 13.7%，领先671.9%）。A.O.史密斯同比增速更快（0.0% vs -44.3%）。过去两年A.O.史密斯的营收复合增速更高（-3.4% vs -32.3%）
A.O.史密斯是美国知名的家用及商用热水器、锅炉生产商，也是北美规模最大的热水器制造销售商，在亚洲市场还供应水处理和净化产品。公司在全球共有27个站点，包括北美5座生产基地，以及位于印度班加罗尔、中国南京、荷兰费尔德霍芬的工厂。
Jet.AI Inc.是一家聚焦公务与私人航空领域的科技企业，开发涵盖航班规划、动态定价、包机预订、机队优化的AI工具，服务私人飞机运营商、包机服务商及商务出行客户，核心业务主要覆盖北美市场。
AOS vs JTAI — 直观对比
营收规模更大
AOS
是对方的516.6倍
$1.8M
营收增速更快
AOS
高出44.3%
-44.3%
净利率更高
JTAI
高出671.9%
13.7%
两年增速更快
AOS
近两年复合增速
-32.3%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $912.5M | $1.8M |
| 净利润 | $125.4M | $12.1M |
| 毛利率 | 38.4% | 12.1% |
| 营业利润率 | 17.9% | -134.9% |
| 净利率 | 13.7% | 685.7% |
| 营收同比 | 0.0% | -44.3% |
| 净利润同比 | 14.3% | 456.0% |
| 每股收益（稀释后） | $0.89 | $3.69 |
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AOSJTAI
| Q4 25 | $912.5M | $1.8M | ||
| Q3 25 | $942.5M | $1.7M | ||
| Q2 25 | $1.0B | $2.2M | ||
| Q1 25 | $963.9M | $3.5M | ||
| Q4 24 | $912.4M | $3.2M | ||
| Q3 24 | $902.6M | $3.9M | ||
| Q2 24 | $1.0B | $3.1M | ||
| Q1 24 | $978.8M | $3.8M |
净利润AOSJTAI
| Q4 25 | $125.4M | $12.1M | ||
| Q3 25 | $132.0M | $-2.0M | ||
| Q2 25 | $152.2M | $-2.4M | ||
| Q1 25 | $136.6M | $-3.2M | ||
| Q4 24 | $109.7M | $-3.4M | ||
| Q3 24 | $120.1M | $-2.9M | ||
| Q2 24 | $156.2M | $-3.2M | ||
| Q1 24 | $147.6M | $-3.2M |
毛利率AOSJTAI
| Q4 25 | 38.4% | 12.1% | ||
| Q3 25 | 38.7% | -16.9% | ||
| Q2 25 | 39.3% | -5.0% | ||
| Q1 25 | 38.9% | -3.3% | ||
| Q4 24 | 37.1% | -12.9% | ||
| Q3 24 | 37.4% | -0.4% | ||
| Q2 24 | 38.7% | -13.5% | ||
| Q1 24 | 39.3% | -3.2% |
营业利润率AOSJTAI
| Q4 25 | 17.9% | -134.9% | ||
| Q3 25 | 18.6% | -119.0% | ||
| Q2 25 | 20.4% | -111.4% | ||
| Q1 25 | 19.1% | -91.3% | ||
| Q4 24 | 10.1% | -104.5% | ||
| Q3 24 | 19.5% | -73.6% | ||
| Q2 24 | 21.9% | -104.4% | ||
| Q1 24 | 22.0% | -81.8% |
净利率AOSJTAI
| Q4 25 | 13.7% | 685.7% | ||
| Q3 25 | 14.0% | -114.9% | ||
| Q2 25 | 15.0% | -107.1% | ||
| Q1 25 | 14.2% | -91.2% | ||
| Q4 24 | 12.0% | -107.2% | ||
| Q3 24 | 13.3% | -73.6% | ||
| Q2 24 | 15.2% | -104.4% | ||
| Q1 24 | 15.1% | -83.9% |
每股收益（稀释后）AOSJTAI
| Q4 25 | $0.89 | $3.69 | ||
| Q3 25 | $0.94 | $-0.59 | ||
| Q2 25 | $1.07 | $-0.92 | ||
| Q1 25 | $0.95 | $-1.85 | ||
| Q4 24 | $0.75 | $116.63 | ||
| Q3 24 | $0.82 | $-43.82 | ||
| Q2 24 | $1.06 | $-56.66 | ||
| Q1 24 | $1.00 | $-64.08 |
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 | $193.2M | $1.8M |
| 总债务越低越好 | $155.0M | — |
| 股东权益账面价值 | $1.9B | $22.0M |
| 总资产 | $3.1B | $25.7M |
| 负债/权益比越低杠杆越低 | 0.08× | — |
8季度趋势，按日历期对齐
现金及短期投资AOSJTAI
| Q4 25 | $193.2M | $1.8M | ||
| Q3 25 | $172.8M | $3.5M | ||
| Q2 25 | $177.9M | $8.3M | ||
| Q1 25 | $200.2M | $12.2M | ||
| Q4 24 | $276.1M | $5.9M | ||
| Q3 24 | $255.6M | $311.9K | ||
| Q2 24 | $233.3M | $528.1K | ||
| Q1 24 | $303.1M | $595.6K |
总债务AOSJTAI
| Q4 25 | $155.0M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $193.2M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益AOSJTAI
| Q4 25 | $1.9B | $22.0M | ||
| Q3 25 | $1.8B | $9.2M | ||
| Q2 25 | $1.8B | $11.3M | ||
| Q1 25 | $1.9B | $13.6M | ||
| Q4 24 | $1.9B | $6.5M | ||
| Q3 24 | $1.9B | $-5.0M | ||
| Q2 24 | $1.9B | $-4.2M | ||
| Q1 24 | $1.9B | $-2.8M |
总资产AOSJTAI
| Q4 25 | $3.1B | $25.7M | ||
| Q3 25 | $3.2B | $12.9M | ||
| Q2 25 | $3.2B | $14.5M | ||
| Q1 25 | $3.3B | $18.5M | ||
| Q4 24 | $3.2B | $10.8M | ||
| Q3 24 | $3.2B | $3.4M | ||
| Q2 24 | $3.2B | $4.2M | ||
| Q1 24 | $3.2B | $5.6M |
负债/权益比AOSJTAI
| Q4 25 | 0.08× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.10× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $183.1M | $692.1K |
| 自由现金流经营现金流 - 资本支出 | $165.5M | — |
| 自由现金流率自由现金流/营收 | 18.1% | — |
| 资本支出强度资本支出/营收 | 1.9% | — |
| 现金转化率经营现金流/净利润 | 1.46× | 0.06× |
| 过去12个月自由现金流最近4个季度 | $546.0M | — |
8季度趋势，按日历期对齐
经营现金流AOSJTAI
| Q4 25 | $183.1M | $692.1K | ||
| Q3 25 | $255.4M | $-3.9M | ||
| Q2 25 | $139.6M | $-2.8M | ||
| Q1 25 | $38.7M | $-2.2M | ||
| Q4 24 | $221.9M | $-3.4M | ||
| Q3 24 | $195.9M | $-135.1K | ||
| Q2 24 | $57.4M | $-2.2M | ||
| Q1 24 | $106.6M | $-2.5M |
自由现金流AOSJTAI
| Q4 25 | $165.5M | — | ||
| Q3 25 | $240.6M | — | ||
| Q2 25 | $122.5M | — | ||
| Q1 25 | $17.4M | — | ||
| Q4 24 | $191.3M | — | ||
| Q3 24 | $163.4M | — | ||
| Q2 24 | $34.5M | — | ||
| Q1 24 | $84.6M | — |
自由现金流率AOSJTAI
| Q4 25 | 18.1% | — | ||
| Q3 25 | 25.5% | — | ||
| Q2 25 | 12.1% | — | ||
| Q1 25 | 1.8% | — | ||
| Q4 24 | 21.0% | — | ||
| Q3 24 | 18.1% | — | ||
| Q2 24 | 3.4% | — | ||
| Q1 24 | 8.6% | — |
资本支出强度AOSJTAI
| Q4 25 | 1.9% | — | ||
| Q3 25 | 1.6% | — | ||
| Q2 25 | 1.7% | — | ||
| Q1 25 | 2.2% | — | ||
| Q4 24 | 3.4% | — | ||
| Q3 24 | 3.6% | — | ||
| Q2 24 | 2.2% | — | ||
| Q1 24 | 2.2% | — |
现金转化率AOSJTAI
| Q4 25 | 1.46× | 0.06× | ||
| Q3 25 | 1.93× | — | ||
| Q2 25 | 0.92× | — | ||
| Q1 25 | 0.28× | — | ||
| Q4 24 | 2.02× | — | ||
| Q3 24 | 1.63× | — | ||
| Q2 24 | 0.37× | — | ||
| Q1 24 | 0.72× | — |
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
AOS
| North America Segment | $713.7M | 78% |
| Rest Of World | $158.3M | 17% |
| Other | $40.5M | 4% |
JTAI
暂无分部数据
