vs
亚玛芬体育（AS）与思佳讯（SWKS）财务数据对比。点击上方公司名可切换其他公司
亚玛芬体育的季度营收约是思佳讯的1.0倍（$1.1B vs $1.0B），思佳讯净利率更高（7.6% vs 1.8%，领先5.8%），思佳讯自由现金流更多（$339.0M 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。
思佳讯是总部位于美国加利福尼亚州尔湾的半导体企业，公司股票在纳斯达克全球精选市场挂牌交易，股票代码为SWKS，同时也是标普500指数的成分股之一，在全球射频半导体领域拥有较高市场地位。
AS vs SWKS — 直观对比
营收规模更大
AS
是对方的1.0倍
$1.0B
净利率更高
SWKS
高出5.8%
1.8%
自由现金流更多
SWKS
多$246.8M
$92.2M
损益表 — Q1 FY2024 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $1.0B |
| 净利润 | $19.0M | $79.2M |
| 毛利率 | 52.8% | 41.3% |
| 营业利润率 | 12.4% | 10.0% |
| 净利率 | 1.8% | 7.6% |
| 营收同比 | — | 8.6% |
| 净利润同比 | — | 15.3% |
| 每股收益（稀释后） | $0.05 | $0.53 |
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ASSWKS
| Q1 26 | — | $1.0B | ||
| Q4 25 | — | $1.1B | ||
| Q2 25 | — | $965.0M | ||
| Q1 25 | — | $953.2M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | — | $1.0B | ||
| Q2 24 | — | $905.5M | ||
| Q1 24 | $1.1B | $1.0B |
净利润ASSWKS
| Q1 26 | — | $79.2M | ||
| Q4 25 | — | $141.4M | ||
| Q2 25 | — | $105.0M | ||
| Q1 25 | — | $68.7M | ||
| Q4 24 | — | $162.0M | ||
| Q3 24 | — | $60.5M | ||
| Q2 24 | — | $120.9M | ||
| Q1 24 | $19.0M | $183.3M |
毛利率ASSWKS
| Q1 26 | — | 41.3% | ||
| Q4 25 | — | 40.7% | ||
| Q2 25 | — | 41.6% | ||
| Q1 25 | — | 41.1% | ||
| Q4 24 | — | 41.4% | ||
| Q3 24 | — | 41.9% | ||
| Q2 24 | — | 40.2% | ||
| Q1 24 | 52.8% | 40.2% |
营业利润率ASSWKS
| Q1 26 | — | 10.0% | ||
| Q4 25 | — | 10.1% | ||
| Q2 25 | — | 11.5% | ||
| Q1 25 | — | 10.2% | ||
| Q4 24 | — | 16.9% | ||
| Q3 24 | — | 5.8% | ||
| Q2 24 | — | 14.4% | ||
| Q1 24 | 12.4% | 18.1% |
净利率ASSWKS
| Q1 26 | — | 7.6% | ||
| Q4 25 | — | 12.9% | ||
| Q2 25 | — | 10.9% | ||
| Q1 25 | — | 7.2% | ||
| Q4 24 | — | 15.2% | ||
| Q3 24 | — | 5.9% | ||
| Q2 24 | — | 13.4% | ||
| Q1 24 | 1.8% | 17.5% |
每股收益（稀释后）ASSWKS
| Q1 26 | — | $0.53 | ||
| Q4 25 | — | $0.95 | ||
| Q2 25 | — | $0.70 | ||
| Q1 25 | — | $0.43 | ||
| Q4 24 | — | $1.00 | ||
| Q3 24 | — | $0.36 | ||
| Q2 24 | — | $0.75 | ||
| Q1 24 | $0.05 | $1.14 |
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 | — | $1.6B |
| 总债务越低越好 | — | $496.6M |
| 股东权益账面价值 | — | $5.8B |
| 总资产 | — | $7.9B |
| 负债/权益比越低杠杆越低 | — | 0.09× |
8季度趋势，按日历期对齐
现金及短期投资ASSWKS
| Q1 26 | — | $1.6B | ||
| Q4 25 | — | $1.4B | ||
| Q2 25 | — | $1.3B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.6B | ||
| Q2 24 | — | $1.3B | ||
| Q1 24 | — | $1.2B |
总债务ASSWKS
| Q1 26 | — | $496.6M | ||
| Q4 25 | — | $496.4M | ||
| Q2 25 | — | $496.2M | ||
| Q1 25 | — | $995.1M | ||
| Q4 24 | — | $994.7M | ||
| Q3 24 | — | $994.3M | ||
| Q2 24 | — | $994.0M | ||
| Q1 24 | — | $993.6M |
股东权益ASSWKS
| Q1 26 | — | $5.8B | ||
| Q4 25 | — | $5.8B | ||
| Q2 25 | — | $5.7B | ||
| Q1 25 | — | $5.9B | ||
| Q4 24 | — | $6.4B | ||
| Q3 24 | — | $6.3B | ||
| Q2 24 | — | $6.3B | ||
| Q1 24 | — | $6.4B |
总资产ASSWKS
| Q1 26 | — | $7.9B | ||
| Q4 25 | — | $7.9B | ||
| Q2 25 | — | $7.7B | ||
| Q1 25 | — | $7.9B | ||
| Q4 24 | — | $8.3B | ||
| Q3 24 | — | $8.3B | ||
| Q2 24 | — | $8.2B | ||
| Q1 24 | — | $8.3B |
负债/权益比ASSWKS
| Q1 26 | — | 0.09× | ||
| Q4 25 | — | 0.09× | ||
| Q2 25 | — | 0.09× | ||
| Q1 25 | — | 0.17× | ||
| Q4 24 | — | 0.16× | ||
| Q3 24 | — | 0.16× | ||
| Q2 24 | — | 0.16× | ||
| Q1 24 | — | 0.16× |
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 | $395.5M |
| 自由现金流经营现金流 - 资本支出 | $92.2M | $339.0M |
| 自由现金流率自由现金流/营收 | 8.8% | 32.7% |
| 资本支出强度资本支出/营收 | 2.1% | 5.5% |
| 现金转化率经营现金流/净利润 | 6.02× | 4.99× |
| 过去12个月自由现金流最近4个季度 | — | $1.1B |
8季度趋势，按日历期对齐
经营现金流ASSWKS
| Q1 26 | — | $395.5M | ||
| Q4 25 | — | $200.0M | ||
| Q2 25 | — | $314.2M | ||
| Q1 25 | — | $409.4M | ||
| Q4 24 | — | $377.2M | ||
| Q3 24 | — | $476.1M | ||
| Q2 24 | — | $273.4M | ||
| Q1 24 | $114.3M | $300.3M |
自由现金流ASSWKS
| Q1 26 | — | $339.0M | ||
| Q4 25 | — | $144.0M | ||
| Q2 25 | — | $252.7M | ||
| Q1 25 | — | $370.9M | ||
| Q4 24 | — | $338.2M | ||
| Q3 24 | — | $393.3M | ||
| Q2 24 | — | $249.0M | ||
| Q1 24 | $92.2M | $272.7M |
自由现金流率ASSWKS
| Q1 26 | — | 32.7% | ||
| Q4 25 | — | 13.1% | ||
| Q2 25 | — | 26.2% | ||
| Q1 25 | — | 38.9% | ||
| Q4 24 | — | 31.7% | ||
| Q3 24 | — | 38.4% | ||
| Q2 24 | — | 27.5% | ||
| Q1 24 | 8.8% | 26.1% |
资本支出强度ASSWKS
| Q1 26 | — | 5.5% | ||
| Q4 25 | — | 5.1% | ||
| Q2 25 | — | 6.4% | ||
| Q1 25 | — | 4.0% | ||
| Q4 24 | — | 3.6% | ||
| Q3 24 | — | 8.1% | ||
| Q2 24 | — | 2.7% | ||
| Q1 24 | 2.1% | 2.6% |
现金转化率ASSWKS
| Q1 26 | — | 4.99× | ||
| Q4 25 | — | 1.41× | ||
| Q2 25 | — | 2.99× | ||
| Q1 25 | — | 5.96× | ||
| Q4 24 | — | 2.33× | ||
| Q3 24 | — | 7.87× | ||
| Q2 24 | — | 2.26× | ||
| Q1 24 | 6.02× | 1.64× |
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% |
SWKS
| Sales Channel Through Intermediary | $915.6M | 88% |
| Sales Channel Directly To Consumer | $119.8M | 12% |
