vs
亚玛芬体育（AS）与OPEN TEXT CORP（OTEX）财务数据对比。点击上方公司名可切换其他公司
OPEN TEXT CORP的季度营收约是亚玛芬体育的1.2倍（$1.3B vs $1.1B），OPEN TEXT CORP净利率更高（13.5% vs 1.8%，领先11.7%），OPEN TEXT CORP自由现金流更多（$305.0M vs $92.2M）
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。
Open Text Corporation是全球知名的跨国软件企业，专注于信息管理类软件的研发与销售，业务覆盖全球众多国家和地区，可为各行业客户提供成熟的信息管理解决方案，助力企业高效管理数据资产，推进数字化转型落地。
AS vs OTEX — 直观对比
营收规模更大
OTEX
是对方的1.2倍
$1.1B
净利率更高
OTEX
高出11.7%
1.8%
自由现金流更多
OTEX
多$212.8M
$92.2M
损益表 — Q1 FY2024 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.3B |
| 净利润 | $19.0M | $172.7M |
| 毛利率 | 52.8% | 73.1% |
| 营业利润率 | 12.4% | 15.7% |
| 净利率 | 1.8% | 13.5% |
| 营收同比 | — | 2.2% |
| 净利润同比 | — | — |
| 每股收益（稀释后） | $0.05 | $0.70 |
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ASOTEX
| Q1 26 | — | $1.3B | ||
| Q4 25 | — | $1.3B | ||
| Q3 25 | — | $1.3B | ||
| Q2 25 | — | $1.3B | ||
| Q1 25 | — | $1.3B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.3B | ||
| Q2 24 | — | $1.4B |
净利润ASOTEX
| Q1 26 | — | $172.7M | ||
| Q4 25 | — | $168.1M | ||
| Q3 25 | — | $146.6M | ||
| Q2 25 | — | $28.8M | ||
| Q1 25 | — | $92.8M | ||
| Q4 24 | — | $229.9M | ||
| Q3 24 | — | $84.4M | ||
| Q2 24 | — | $248.2M |
毛利率ASOTEX
| Q1 26 | — | 73.1% | ||
| Q4 25 | — | 74.0% | ||
| Q3 25 | — | 72.8% | ||
| Q2 25 | — | 72.3% | ||
| Q1 25 | — | 71.6% | ||
| Q4 24 | — | 73.3% | ||
| Q3 24 | — | 71.7% | ||
| Q2 24 | — | 72.5% |
营业利润率ASOTEX
| Q1 26 | — | 15.7% | ||
| Q4 25 | — | 22.0% | ||
| Q3 25 | — | 21.0% | ||
| Q2 25 | — | 13.9% | ||
| Q1 25 | — | 16.7% | ||
| Q4 24 | — | 22.2% | ||
| Q3 24 | — | 16.3% | ||
| Q2 24 | — | 14.2% |
净利率ASOTEX
| Q1 26 | — | 13.5% | ||
| Q4 25 | — | 12.7% | ||
| Q3 25 | — | 11.4% | ||
| Q2 25 | — | 2.2% | ||
| Q1 25 | — | 7.4% | ||
| Q4 24 | — | 17.2% | ||
| Q3 24 | — | 6.6% | ||
| Q2 24 | — | 18.2% |
每股收益（稀释后）ASOTEX
| Q1 26 | — | $0.70 | ||
| Q4 25 | — | $0.66 | ||
| Q3 25 | — | $0.58 | ||
| Q2 25 | — | $0.11 | ||
| Q1 25 | — | $0.35 | ||
| Q4 24 | — | $0.87 | ||
| Q3 24 | — | $0.32 | ||
| Q2 24 | — | $0.91 |
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 | — | $1.3B |
| 总债务越低越好 | — | $6.2B |
| 股东权益账面价值 | — | $4.0B |
| 总资产 | — | $13.3B |
| 负债/权益比越低杠杆越低 | — | 1.57× |
8季度趋势，按日历期对齐
现金及短期投资ASOTEX
| Q1 26 | — | $1.3B | ||
| Q4 25 | — | $1.3B | ||
| Q3 25 | — | $1.1B | ||
| Q2 25 | — | $1.2B | ||
| Q1 25 | — | $1.3B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $1.0B | ||
| Q2 24 | — | $1.3B |
总债务ASOTEX
| Q1 26 | — | $6.2B | ||
| Q4 25 | — | $6.4B | ||
| Q3 25 | — | $6.4B | ||
| Q2 25 | — | $6.4B | ||
| Q1 25 | — | $6.4B | ||
| Q4 24 | — | $6.4B | ||
| Q3 24 | — | $6.4B | ||
| Q2 24 | — | $6.4B |
股东权益ASOTEX
| Q1 26 | — | $4.0B | ||
| Q4 25 | — | $4.0B | ||
| Q3 25 | — | $4.0B | ||
| Q2 25 | — | $3.9B | ||
| Q1 25 | — | $4.1B | ||
| Q4 24 | — | $4.2B | ||
| Q3 24 | — | $4.1B | ||
| Q2 24 | — | $4.2B |
总资产ASOTEX
| Q1 26 | — | $13.3B | ||
| Q4 25 | — | $13.6B | ||
| Q3 25 | — | $13.5B | ||
| Q2 25 | — | $13.8B | ||
| Q1 25 | — | $13.8B | ||
| Q4 24 | — | $13.7B | ||
| Q3 24 | — | $13.8B | ||
| Q2 24 | — | $14.2B |
负债/权益比ASOTEX
| Q1 26 | — | 1.57× | ||
| Q4 25 | — | 1.58× | ||
| Q3 25 | — | 1.61× | ||
| Q2 25 | — | 1.62× | ||
| Q1 25 | — | 1.55× | ||
| Q4 24 | — | 1.51× | ||
| Q3 24 | — | 1.55× | ||
| Q2 24 | — | 1.52× |
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 | $354.6M |
| 自由现金流经营现金流 - 资本支出 | $92.2M | $305.0M |
| 自由现金流率自由现金流/营收 | 8.8% | 23.8% |
| 资本支出强度资本支出/营收 | 2.1% | 3.9% |
| 现金转化率经营现金流/净利润 | 6.02× | 2.05× |
| 过去12个月自由现金流最近4个季度 | — | $809.6M |
8季度趋势，按日历期对齐
经营现金流ASOTEX
| Q1 26 | — | $354.6M | ||
| Q4 25 | — | $318.7M | ||
| Q3 25 | — | $147.8M | ||
| Q2 25 | — | $158.2M | ||
| Q1 25 | — | $402.2M | ||
| Q4 24 | — | $348.0M | ||
| Q3 24 | — | $-77.8M | ||
| Q2 24 | — | $185.2M |
自由现金流ASOTEX
| Q1 26 | — | $305.0M | ||
| Q4 25 | — | $279.4M | ||
| Q3 25 | — | $101.2M | ||
| Q2 25 | — | $124.0M | ||
| Q1 25 | — | $373.8M | ||
| Q4 24 | — | $306.7M | ||
| Q3 24 | — | $-117.1M | ||
| Q2 24 | — | $145.2M |
自由现金流率ASOTEX
| Q1 26 | — | 23.8% | ||
| Q4 25 | — | 21.1% | ||
| Q3 25 | — | 7.9% | ||
| Q2 25 | — | 9.5% | ||
| Q1 25 | — | 29.8% | ||
| Q4 24 | — | 23.0% | ||
| Q3 24 | — | -9.2% | ||
| Q2 24 | — | 10.7% |
资本支出强度ASOTEX
| Q1 26 | — | 3.9% | ||
| Q4 25 | — | 3.0% | ||
| Q3 25 | — | 3.6% | ||
| Q2 25 | — | 2.6% | ||
| Q1 25 | — | 2.3% | ||
| Q4 24 | — | 3.1% | ||
| Q3 24 | — | 3.1% | ||
| Q2 24 | — | 2.9% |
现金转化率ASOTEX
| Q1 26 | — | 2.05× | ||
| Q4 25 | — | 1.90× | ||
| Q3 25 | — | 1.01× | ||
| Q2 25 | — | 5.49× | ||
| Q1 25 | — | 4.33× | ||
| Q4 24 | — | 1.51× | ||
| Q3 24 | — | -0.92× | ||
| Q2 24 | — | 0.75× |
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% |
OTEX
| Customer support | $564.8M | 44% |
| Cloud services and subscriptions | $492.9M | 38% |
| License | $145.1M | 11% |
| Professional service and other | $79.6M | 6% |
