vs
亚玛芬体育（AS）与Iron Mountain（IRM）财务数据对比。点击上方公司名可切换其他公司
Iron Mountain的季度营收约是亚玛芬体育的1.8倍（$1.8B vs $1.1B），Iron Mountain净利率更高（5.1% vs 1.8%，领先3.2%），亚玛芬体育自由现金流更多（$92.2M vs $-16.2M）
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。
Iron Mountain是1951年成立的美国企业信息管理服务提供商，总部位于新罕布什尔州朴茨茅斯。核心业务涵盖档案管理、信息销毁、数据备份与恢复，服务覆盖全球六大洲58个国家，为超过22万客户提供专业解决方案。
AS vs IRM — 直观对比
营收规模更大
IRM
是对方的1.8倍
$1.1B
净利率更高
IRM
高出3.2%
1.8%
自由现金流更多
AS
多$108.4M
$-16.2M
损益表 — Q1 FY2024 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.8B |
| 净利润 | $19.0M | $93.1M |
| 毛利率 | 52.8% | — |
| 营业利润率 | 12.4% | 18.5% |
| 净利率 | 1.8% | 5.1% |
| 营收同比 | — | 16.6% |
| 净利润同比 | — | -11.9% |
| 每股收益（稀释后） | $0.05 | $0.31 |
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ASIRM
| Q4 25 | — | $1.8B | ||
| Q3 25 | — | $1.8B | ||
| Q2 25 | — | $1.7B | ||
| Q1 25 | — | $1.6B | ||
| Q4 24 | — | $1.6B | ||
| Q3 24 | — | $1.6B | ||
| Q2 24 | — | $1.5B | ||
| Q1 24 | $1.1B | $1.5B |
净利润ASIRM
| Q4 25 | — | $93.1M | ||
| Q3 25 | — | $86.2M | ||
| Q2 25 | — | $-43.3M | ||
| Q1 25 | — | $16.2M | ||
| Q4 24 | — | $105.7M | ||
| Q3 24 | — | $-33.7M | ||
| Q2 24 | — | $34.6M | ||
| Q1 24 | $19.0M | $77.0M |
毛利率ASIRM
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 52.8% | — |
营业利润率ASIRM
| Q4 25 | — | 18.5% | ||
| Q3 25 | — | 17.6% | ||
| Q2 25 | — | 15.2% | ||
| Q1 25 | — | 16.0% | ||
| Q4 24 | — | 17.9% | ||
| Q3 24 | — | 16.1% | ||
| Q2 24 | — | 15.0% | ||
| Q1 24 | 12.4% | 16.6% |
净利率ASIRM
| Q4 25 | — | 5.1% | ||
| Q3 25 | — | 4.9% | ||
| Q2 25 | — | -2.5% | ||
| Q1 25 | — | 1.0% | ||
| Q4 24 | — | 6.7% | ||
| Q3 24 | — | -2.2% | ||
| Q2 24 | — | 2.3% | ||
| Q1 24 | 1.8% | 5.2% |
每股收益（稀释后）ASIRM
| Q4 25 | — | $0.31 | ||
| Q3 25 | — | $0.28 | ||
| Q2 25 | — | $-0.15 | ||
| Q1 25 | — | $0.05 | ||
| Q4 24 | — | $0.35 | ||
| Q3 24 | — | $-0.11 | ||
| Q2 24 | — | $0.12 | ||
| Q1 24 | $0.05 | $0.25 |
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 | — | $158.5M |
| 总债务越低越好 | — | $16.2B |
| 股东权益账面价值 | — | $-981.0M |
| 总资产 | — | $21.1B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资ASIRM
| Q4 25 | — | $158.5M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $155.7M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
总债务ASIRM
| Q4 25 | — | $16.2B | ||
| Q3 25 | — | $15.5B | ||
| Q2 25 | — | $14.8B | ||
| Q1 25 | — | $14.2B | ||
| Q4 24 | — | $13.0B | ||
| Q3 24 | — | $13.2B | ||
| Q2 24 | — | $12.8B | ||
| Q1 24 | — | $12.6B |
股东权益ASIRM
| Q4 25 | — | $-981.0M | ||
| Q3 25 | — | $-882.0M | ||
| Q2 25 | — | $-767.4M | ||
| Q1 25 | — | $-698.5M | ||
| Q4 24 | — | $-503.1M | ||
| Q3 24 | — | $-259.0M | ||
| Q2 24 | — | $-132.9M | ||
| Q1 24 | — | $18.5M |
总资产ASIRM
| Q4 25 | — | $21.1B | ||
| Q3 25 | — | $20.6B | ||
| Q2 25 | — | $20.2B | ||
| Q1 25 | — | $19.4B | ||
| Q4 24 | — | $18.7B | ||
| Q3 24 | — | $18.5B | ||
| Q2 24 | — | $18.0B | ||
| Q1 24 | — | $17.8B |
负债/权益比ASIRM
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 679.18× |
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 | $114.3M | $500.0M |
| 自由现金流经营现金流 - 资本支出 | $92.2M | $-16.2M |
| 自由现金流率自由现金流/营收 | 8.8% | -0.9% |
| 资本支出强度资本支出/营收 | 2.1% | 28.0% |
| 现金转化率经营现金流/净利润 | 6.02× | 5.37× |
| 过去12个月自由现金流最近4个季度 | — | $-931.6M |
8季度趋势，按日历期对齐
经营现金流ASIRM
| Q4 25 | — | $500.0M | ||
| Q3 25 | — | $267.6M | ||
| Q2 25 | — | $375.1M | ||
| Q1 25 | — | $197.3M | ||
| Q4 24 | — | $431.6M | ||
| Q3 24 | — | $252.9M | ||
| Q2 24 | — | $382.2M | ||
| Q1 24 | $114.3M | $130.0M |
自由现金流ASIRM
| Q4 25 | — | $-16.2M | ||
| Q3 25 | — | $-256.3M | ||
| Q2 25 | — | $-181.6M | ||
| Q1 25 | — | $-477.5M | ||
| Q4 24 | — | $-186.0M | ||
| Q3 24 | — | $-143.2M | ||
| Q2 24 | — | $-14.6M | ||
| Q1 24 | $92.2M | $-251.1M |
自由现金流率ASIRM
| Q4 25 | — | -0.9% | ||
| Q3 25 | — | -14.6% | ||
| Q2 25 | — | -10.6% | ||
| Q1 25 | — | -30.0% | ||
| Q4 24 | — | -11.8% | ||
| Q3 24 | — | -9.2% | ||
| Q2 24 | — | -1.0% | ||
| Q1 24 | 8.8% | -17.0% |
资本支出强度ASIRM
| Q4 25 | — | 28.0% | ||
| Q3 25 | — | 29.9% | ||
| Q2 25 | — | 32.5% | ||
| Q1 25 | — | 42.4% | ||
| Q4 24 | — | 39.1% | ||
| Q3 24 | — | 25.4% | ||
| Q2 24 | — | 25.9% | ||
| Q1 24 | 2.1% | 25.8% |
现金转化率ASIRM
| Q4 25 | — | 5.37× | ||
| Q3 25 | — | 3.10× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 12.15× | ||
| Q4 24 | — | 4.08× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 11.04× | ||
| Q1 24 | 6.02× | 1.69× |
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
AS
| Americas2 | $409.6M | 39% |
| EMEA1 | $356.9M | 34% |
| Greater China3 | $205.6M | 20% |
| Asia Pacific4 | $78.2M | 7% |
IRM
| Storage Rental | $1.1B | 58% |
| Services | $781.9M | 42% |
