vs
AppLovin Corp（APP）与亚玛芬体育（AS）财务数据对比。点击上方公司名可切换其他公司
AppLovin Corp的季度营收约是亚玛芬体育的1.3倍（$1.3B vs $1.1B），AppLovin Corp净利率更高（82.7% vs 1.8%，领先80.9%）
AppLovin是总部位于美国加利福尼亚州帕洛阿尔托的移动科技公司，成立于2012年，旗下拥有SSP MAX、DSP AppDiscovery营销平台及SparkLabs创意工作室，可为开发者提供应用推广、变现、分析及发行服务，同时也对多家移动游戏发行商开展投资。
亚玛芬体育是芬兰跨国运动装备企业，总部位于赫尔辛基，成立于1950年。早年为涉足烟草贸易、航运、出版等领域的多元化工业集团，后逐步转型专注于体育用品的生产与营销，现有员工超9700人，2018年起成为中国安踏体育旗下子公司。
APP vs AS — 直观对比
营收规模更大
APP
是对方的1.3倍
$1.1B
净利率更高
APP
高出80.9%
1.8%
损益表 — Q4 FY2025 vs Q1 FY2024
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.1B |
| 净利润 | $1.1B | $19.0M |
| 毛利率 | 95.2% | 52.8% |
| 营业利润率 | — | 12.4% |
| 净利率 | 82.7% | 1.8% |
| 营收同比 | -2.9% | — |
| 净利润同比 | 84.0% | — |
| 每股收益（稀释后） | $3.24 | $0.05 |
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APPAS
| Q4 25 | $1.3B | — | ||
| Q3 25 | $1.4B | — | ||
| Q2 25 | $1.3B | — | ||
| Q1 25 | $1.5B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.2B | — | ||
| Q2 24 | $1.1B | — | ||
| Q1 24 | $1.1B | $1.1B |
净利润APPAS
| Q4 25 | $1.1B | — | ||
| Q3 25 | $835.5M | — | ||
| Q2 25 | $819.5M | — | ||
| Q1 25 | $576.4M | — | ||
| Q4 24 | $599.2M | — | ||
| Q3 24 | $434.4M | — | ||
| Q2 24 | $310.0M | — | ||
| Q1 24 | $236.2M | $19.0M |
毛利率APPAS
| Q4 25 | 95.2% | — | ||
| Q3 25 | 87.6% | — | ||
| Q2 25 | 87.7% | — | ||
| Q1 25 | 81.7% | — | ||
| Q4 24 | 76.7% | — | ||
| Q3 24 | 77.5% | — | ||
| Q2 24 | 73.8% | — | ||
| Q1 24 | 72.2% | 52.8% |
营业利润率APPAS
| Q4 25 | — | — | ||
| Q3 25 | 76.8% | — | ||
| Q2 25 | 76.1% | — | ||
| Q1 25 | 44.7% | — | ||
| Q4 24 | 44.3% | — | ||
| Q3 24 | 44.6% | — | ||
| Q2 24 | 36.2% | — | ||
| Q1 24 | 32.1% | 12.4% |
净利率APPAS
| Q4 25 | 82.7% | — | ||
| Q3 25 | 59.5% | — | ||
| Q2 25 | 65.1% | — | ||
| Q1 25 | 38.8% | — | ||
| Q4 24 | 43.6% | — | ||
| Q3 24 | 36.3% | — | ||
| Q2 24 | 28.7% | — | ||
| Q1 24 | 22.3% | 1.8% |
每股收益（稀释后）APPAS
| Q4 25 | $3.24 | — | ||
| Q3 25 | $2.45 | — | ||
| Q2 25 | $2.39 | — | ||
| Q1 25 | $1.67 | — | ||
| Q4 24 | $1.72 | — | ||
| Q3 24 | $1.25 | — | ||
| Q2 24 | $0.89 | — | ||
| Q1 24 | $0.67 | $0.05 |
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 | $2.5B | — |
| 总债务越低越好 | $3.5B | — |
| 股东权益账面价值 | $2.1B | — |
| 总资产 | $7.3B | — |
| 负债/权益比越低杠杆越低 | 1.65× | — |
8季度趋势，按日历期对齐
现金及短期投资APPAS
| Q4 25 | $2.5B | — | ||
| Q3 25 | $1.7B | — | ||
| Q2 25 | $1.2B | — | ||
| Q1 25 | $551.0M | — | ||
| Q4 24 | $741.4M | — | ||
| Q3 24 | $567.6M | — | ||
| Q2 24 | $460.4M | — | ||
| Q1 24 | $436.3M | — |
总债务APPAS
| Q4 25 | $3.5B | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $3.5B | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益APPAS
| Q4 25 | $2.1B | — | ||
| Q3 25 | $1.5B | — | ||
| Q2 25 | $1.2B | — | ||
| Q1 25 | $575.4M | — | ||
| Q4 24 | $1.1B | — | ||
| Q3 24 | $938.2M | — | ||
| Q2 24 | $814.8M | — | ||
| Q1 24 | $760.2M | — |
总资产APPAS
| Q4 25 | $7.3B | — | ||
| Q3 25 | $6.3B | — | ||
| Q2 25 | $6.0B | — | ||
| Q1 25 | $5.7B | — | ||
| Q4 24 | $5.9B | — | ||
| Q3 24 | $5.4B | — | ||
| Q2 24 | $5.3B | — | ||
| Q1 24 | $5.3B | — |
负债/权益比APPAS
| Q4 25 | 1.65× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 3.22× | — | ||
| 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 | $1.3B | $114.3M |
| 自由现金流经营现金流 - 资本支出 | — | $92.2M |
| 自由现金流率自由现金流/营收 | — | 8.8% |
| 资本支出强度资本支出/营收 | — | 2.1% |
| 现金转化率经营现金流/净利润 | 1.19× | 6.02× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流APPAS
| Q4 25 | $1.3B | — | ||
| Q3 25 | $1.1B | — | ||
| Q2 25 | $772.2M | — | ||
| Q1 25 | $831.7M | — | ||
| Q4 24 | $701.0M | — | ||
| Q3 24 | $550.7M | — | ||
| Q2 24 | $454.5M | — | ||
| Q1 24 | $392.8M | $114.3M |
自由现金流APPAS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $92.2M |
自由现金流率APPAS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 8.8% |
资本支出强度APPAS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 2.1% |
现金转化率APPAS
| Q4 25 | 1.19× | — | ||
| Q3 25 | 1.26× | — | ||
| Q2 25 | 0.94× | — | ||
| Q1 25 | 1.44× | — | ||
| Q4 24 | 1.17× | — | ||
| Q3 24 | 1.27× | — | ||
| Q2 24 | 1.47× | — | ||
| Q1 24 | 1.66× | 6.02× |
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
APP
| Other | $673.9M | 51% |
| US | $659.0M | 49% |
AS
| Americas2 | $409.6M | 39% |
| EMEA1 | $356.9M | 34% |
| Greater China3 | $205.6M | 20% |
| Asia Pacific4 | $78.2M | 7% |
