vs
亚玛芬体育（AS）与Pinnacle West Capital（PNW）财务数据对比。点击上方公司名可切换其他公司
Pinnacle West Capital的季度营收约是亚玛芬体育的1.1倍（$1.1B vs $1.1B），亚玛芬体育净利率更高（1.8% vs 1.6%，领先0.2%），亚玛芬体育自由现金流更多（$92.2M vs $-192.7M）
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。
Pinnacle West Capital是美国公用事业控股企业，旗下拥有亚利桑那州规模最大的公用事业公司亚利桑那公共服务（APS）。公司于纽约证券交易所上市，是标普500指数成分股，运营受亚利桑那州公司委员会监管。
AS vs PNW — 直观对比
营收规模更大
PNW
是对方的1.1倍
$1.1B
净利率更高
AS
高出0.2%
1.6%
自由现金流更多
AS
多$284.9M
$-192.7M
损益表 — Q1 FY2024 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.1B |
| 净利润 | $19.0M | $17.6M |
| 毛利率 | 52.8% | — |
| 营业利润率 | 12.4% | 10.7% |
| 净利率 | 1.8% | 1.6% |
| 营收同比 | — | 3.0% |
| 净利润同比 | — | 798.0% |
| 每股收益（稀释后） | $0.05 | $0.12 |
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ASPNW
| Q4 25 | — | $1.1B | ||
| Q3 25 | — | $1.8B | ||
| Q2 25 | — | $1.4B | ||
| Q1 25 | — | $1.0B | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $1.8B | ||
| Q2 24 | — | $1.3B | ||
| Q1 24 | $1.1B | $951.7M |
净利润ASPNW
| Q4 25 | — | $17.6M | ||
| Q3 25 | — | $417.5M | ||
| Q2 25 | — | $196.9M | ||
| Q1 25 | — | $-338.0K | ||
| Q4 24 | — | $-2.5M | ||
| Q3 24 | — | $399.3M | ||
| Q2 24 | — | $208.1M | ||
| Q1 24 | $19.0M | $21.2M |
毛利率ASPNW
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 52.8% | — |
营业利润率ASPNW
| Q4 25 | — | 10.7% | ||
| Q3 25 | — | 32.0% | ||
| Q2 25 | — | 22.6% | ||
| Q1 25 | — | 5.5% | ||
| Q4 24 | — | 7.7% | ||
| Q3 24 | — | 30.9% | ||
| Q2 24 | — | 24.0% | ||
| Q1 24 | 12.4% | 7.0% |
净利率ASPNW
| Q4 25 | — | 1.6% | ||
| Q3 25 | — | 22.9% | ||
| Q2 25 | — | 14.5% | ||
| Q1 25 | — | -0.0% | ||
| Q4 24 | — | -0.2% | ||
| Q3 24 | — | 22.6% | ||
| Q2 24 | — | 15.9% | ||
| Q1 24 | 1.8% | 2.2% |
每股收益（稀释后）ASPNW
| Q4 25 | — | $0.12 | ||
| Q3 25 | — | $3.39 | ||
| Q2 25 | — | $1.58 | ||
| Q1 25 | — | $-0.04 | ||
| Q4 24 | — | $-0.04 | ||
| Q3 24 | — | $3.37 | ||
| Q2 24 | — | $1.76 | ||
| Q1 24 | $0.05 | $0.15 |
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 | — | $6.6M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | — | $7.0B |
| 总资产 | — | $30.0B |
| 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ASPNW
| Q4 25 | — | $6.6M | ||
| Q3 25 | — | $30.9M | ||
| Q2 25 | — | $18.8M | ||
| Q1 25 | — | $10.0M | ||
| Q4 24 | — | $3.8M | ||
| Q3 24 | — | $49.2M | ||
| Q2 24 | — | $4.0M | ||
| Q1 24 | — | $9.6M |
股东权益ASPNW
| Q4 25 | — | $7.0B | ||
| Q3 25 | — | $7.2B | ||
| Q2 25 | — | $6.7B | ||
| Q1 25 | — | $6.7B | ||
| Q4 24 | — | $6.8B | ||
| Q3 24 | — | $6.6B | ||
| Q2 24 | — | $6.2B | ||
| Q1 24 | — | $6.2B |
总资产ASPNW
| Q4 25 | — | $30.0B | ||
| Q3 25 | — | $29.9B | ||
| Q2 25 | — | $29.2B | ||
| Q1 25 | — | $27.2B | ||
| Q4 24 | — | $26.1B | ||
| Q3 24 | — | $26.3B | ||
| Q2 24 | — | $25.7B | ||
| Q1 24 | — | $24.8B |
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 | $476.8M |
| 自由现金流经营现金流 - 资本支出 | $92.2M | $-192.7M |
| 自由现金流率自由现金流/营收 | 8.8% | -17.1% |
| 资本支出强度资本支出/营收 | 2.1% | 59.3% |
| 现金转化率经营现金流/净利润 | 6.02× | 27.09× |
| 过去12个月自由现金流最近4个季度 | — | $-819.5M |
8季度趋势，按日历期对齐
经营现金流ASPNW
| Q4 25 | — | $476.8M | ||
| Q3 25 | — | $665.0M | ||
| Q2 25 | — | $261.4M | ||
| Q1 25 | — | $401.9M | ||
| Q4 24 | — | $439.5M | ||
| Q3 24 | — | $633.2M | ||
| Q2 24 | — | $189.8M | ||
| Q1 24 | $114.3M | $347.4M |
自由现金流ASPNW
| Q4 25 | — | $-192.7M | ||
| Q3 25 | — | $42.0M | ||
| Q2 25 | — | $-448.1M | ||
| Q1 25 | — | $-220.7M | ||
| Q4 24 | — | $-92.1M | ||
| Q3 24 | — | $-32.7M | ||
| Q2 24 | — | $-344.2M | ||
| Q1 24 | $92.2M | $-170.4M |
自由现金流率ASPNW
| Q4 25 | — | -17.1% | ||
| Q3 25 | — | 2.3% | ||
| Q2 25 | — | -33.0% | ||
| Q1 25 | — | -21.4% | ||
| Q4 24 | — | -8.4% | ||
| Q3 24 | — | -1.8% | ||
| Q2 24 | — | -26.3% | ||
| Q1 24 | 8.8% | -17.9% |
资本支出强度ASPNW
| Q4 25 | — | 59.3% | ||
| Q3 25 | — | 34.2% | ||
| Q2 25 | — | 52.2% | ||
| Q1 25 | — | 60.3% | ||
| Q4 24 | — | 48.5% | ||
| Q3 24 | — | 37.6% | ||
| Q2 24 | — | 40.8% | ||
| Q1 24 | 2.1% | 54.4% |
现金转化率ASPNW
| Q4 25 | — | 27.09× | ||
| Q3 25 | — | 1.59× | ||
| Q2 25 | — | 1.33× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.59× | ||
| Q2 24 | — | 0.91× | ||
| Q1 24 | 6.02× | 16.41× |
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% |
PNW
| Electricand Transmission Service | $1.1B | 100% |
| Other Services | $4.4M | 0% |
