vs
Academy Sports & Outdoors, Inc.（ASO）与Revvity（RVTY）财务数据对比。点击上方公司名可切换其他公司
Academy Sports & Outdoors, Inc.的季度营收约是Revvity的1.8倍（$1.4B vs $772.1M），Revvity净利率更高（12.7% vs 5.2%，领先7.6%），Revvity同比增速更快（5.9% vs 3.0%），Revvity自由现金流更多（$161.8M vs $-13.6M），过去两年Revvity的营收复合增速更高（9.0% vs -12.2%）
Academy Sports & Outdoors是美国知名的运动户外用品连锁零售商，总部位于得克萨斯州哈里斯县，临近休斯顿。品牌曾由戈奇曼家族私有运营74年，2011年被私募机构KKR收购，2020年10月于纳斯达克挂牌上市，旗下门店主营各类运动装备、户外休闲用品等品类。
Revvity是一家美国生命科学与诊断领域企业，主要服务制药、生物技术行业客户，重点围绕细胞治疗、基因治疗等前沿技术领域提供相关产品与解决方案，其前身为业务布局多元的老牌企业珀金埃尔默。
ASO vs RVTY — 直观对比
营收规模更大
ASO
是对方的1.8倍
$772.1M
营收增速更快
RVTY
高出2.8%
3.0%
净利率更高
RVTY
高出7.6%
5.2%
自由现金流更多
RVTY
多$175.3M
$-13.6M
两年增速更快
RVTY
近两年复合增速
-12.2%
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.4B | $772.1M |
| 净利润 | $71.6M | $98.4M |
| 毛利率 | 35.7% | — |
| 营业利润率 | 7.3% | 14.5% |
| 净利率 | 5.2% | 12.7% |
| 营收同比 | 3.0% | 5.9% |
| 净利润同比 | 8.8% | 3.9% |
| 每股收益（稀释后） | $1.05 | $0.86 |
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ASORVTY
| Q4 25 | $1.4B | $772.1M | ||
| Q3 25 | $1.6B | $698.9M | ||
| Q2 25 | $1.4B | $720.3M | ||
| Q1 25 | $1.7B | $664.8M | ||
| Q4 24 | $1.3B | $729.4M | ||
| Q3 24 | $1.5B | $684.0M | ||
| Q2 24 | $1.4B | $691.7M | ||
| Q1 24 | $1.8B | $649.9M |
净利润ASORVTY
| Q4 25 | $71.6M | $98.4M | ||
| Q3 25 | $125.4M | $46.7M | ||
| Q2 25 | $46.1M | $53.9M | ||
| Q1 25 | $133.6M | $42.2M | ||
| Q4 24 | $65.8M | $94.6M | ||
| Q3 24 | $142.6M | $94.4M | ||
| Q2 24 | $76.5M | $55.4M | ||
| Q1 24 | $168.2M | $26.0M |
毛利率ASORVTY
| Q4 25 | 35.7% | — | ||
| Q3 25 | 36.0% | 53.6% | ||
| Q2 25 | 34.0% | 54.5% | ||
| Q1 25 | 32.2% | 56.5% | ||
| Q4 24 | 34.0% | — | ||
| Q3 24 | 36.1% | 56.3% | ||
| Q2 24 | 33.4% | 55.7% | ||
| Q1 24 | 33.3% | 54.6% |
营业利润率ASORVTY
| Q4 25 | 7.3% | 14.5% | ||
| Q3 25 | 10.8% | 11.7% | ||
| Q2 25 | 5.1% | 12.6% | ||
| Q1 25 | 9.2% | 10.9% | ||
| Q4 24 | 6.8% | 16.3% | ||
| Q3 24 | 12.3% | 14.3% | ||
| Q2 24 | 7.5% | 12.4% | ||
| Q1 24 | 11.4% | 6.8% |
净利率ASORVTY
| Q4 25 | 5.2% | 12.7% | ||
| Q3 25 | 7.8% | 6.7% | ||
| Q2 25 | 3.4% | 7.5% | ||
| Q1 25 | 8.0% | 6.4% | ||
| Q4 24 | 4.9% | 13.0% | ||
| Q3 24 | 9.2% | 13.8% | ||
| Q2 24 | 5.6% | 8.0% | ||
| Q1 24 | 9.4% | 4.0% |
每股收益（稀释后）ASORVTY
| Q4 25 | $1.05 | $0.86 | ||
| Q3 25 | $1.85 | $0.40 | ||
| Q2 25 | $0.68 | $0.46 | ||
| Q1 25 | $1.85 | $0.35 | ||
| Q4 24 | $0.92 | $0.77 | ||
| Q3 24 | $1.95 | $0.77 | ||
| Q2 24 | $1.01 | $0.45 | ||
| Q1 24 | $2.19 | $0.21 |
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 | $289.5M | $919.9M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $2.1B | $7.3B |
| 总资产 | $5.4B | $12.2B |
| 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ASORVTY
| Q4 25 | $289.5M | $919.9M | ||
| Q3 25 | $300.9M | $931.4M | ||
| Q2 25 | $285.1M | $991.8M | ||
| Q1 25 | $288.9M | $1.1B | ||
| Q4 24 | $296.0M | $1.2B | ||
| Q3 24 | $324.6M | $1.2B | ||
| Q2 24 | $378.1M | $2.0B | ||
| Q1 24 | $347.9M | $1.7B |
股东权益ASORVTY
| Q4 25 | $2.1B | $7.3B | ||
| Q3 25 | $2.1B | $7.4B | ||
| Q2 25 | $1.9B | $7.6B | ||
| Q1 25 | $2.0B | $7.6B | ||
| Q4 24 | $2.0B | $7.7B | ||
| Q3 24 | $2.0B | $7.9B | ||
| Q2 24 | $1.9B | $7.9B | ||
| Q1 24 | $2.0B | $7.8B |
总资产ASORVTY
| Q4 25 | $5.4B | $12.2B | ||
| Q3 25 | $5.3B | $12.1B | ||
| Q2 25 | $5.2B | $12.4B | ||
| Q1 25 | $4.9B | $12.4B | ||
| Q4 24 | $5.1B | $12.4B | ||
| Q3 24 | $4.9B | $12.8B | ||
| Q2 24 | $4.9B | $13.4B | ||
| Q1 24 | $4.7B | $13.4B |
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 | $49.0M | $182.0M |
| 自由现金流经营现金流 - 资本支出 | $-13.6M | $161.8M |
| 自由现金流率自由现金流/营收 | -1.0% | 21.0% |
| 资本支出强度资本支出/营收 | 4.5% | 2.6% |
| 现金转化率经营现金流/净利润 | 0.68× | 1.85× |
| 过去12个月自由现金流最近4个季度 | $191.4M | $509.4M |
8季度趋势，按日历期对齐
经营现金流ASORVTY
| Q4 25 | $49.0M | $182.0M | ||
| Q3 25 | $78.6M | $138.5M | ||
| Q2 25 | $157.5M | $134.3M | ||
| Q1 25 | $140.2M | $128.2M | ||
| Q4 24 | $96.9M | $174.2M | ||
| Q3 24 | $91.3M | $147.9M | ||
| Q2 24 | $199.7M | $158.6M | ||
| Q1 24 | $234.7M | $147.6M |
自由现金流ASORVTY
| Q4 25 | $-13.6M | $161.8M | ||
| Q3 25 | $21.8M | $120.0M | ||
| Q2 25 | $106.6M | $115.5M | ||
| Q1 25 | $76.4M | $112.2M | ||
| Q4 24 | $34.4M | $149.8M | ||
| Q3 24 | $50.1M | $125.6M | ||
| Q2 24 | $167.4M | $136.6M | ||
| Q1 24 | $178.9M | $129.7M |
自由现金流率ASORVTY
| Q4 25 | -1.0% | 21.0% | ||
| Q3 25 | 1.4% | 17.2% | ||
| Q2 25 | 7.9% | 16.0% | ||
| Q1 25 | 4.6% | 16.9% | ||
| Q4 24 | 2.6% | 20.5% | ||
| Q3 24 | 3.2% | 18.4% | ||
| Q2 24 | 12.3% | 19.7% | ||
| Q1 24 | 10.0% | 20.0% |
资本支出强度ASORVTY
| Q4 25 | 4.5% | 2.6% | ||
| Q3 25 | 3.5% | 2.6% | ||
| Q2 25 | 3.8% | 2.6% | ||
| Q1 25 | 3.8% | 2.4% | ||
| Q4 24 | 4.6% | 3.4% | ||
| Q3 24 | 2.7% | 3.3% | ||
| Q2 24 | 2.4% | 3.2% | ||
| Q1 24 | 3.1% | 2.7% |
现金转化率ASORVTY
| Q4 25 | 0.68× | 1.85× | ||
| Q3 25 | 0.63× | 2.97× | ||
| Q2 25 | 3.42× | 2.49× | ||
| Q1 25 | 1.05× | 3.03× | ||
| Q4 24 | 1.47× | 1.84× | ||
| Q3 24 | 0.64× | 1.57× | ||
| Q2 24 | 2.61× | 2.87× | ||
| Q1 24 | 1.40× | 5.67× |
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
ASO
| Outdoors | $445.1M | 32% |
| Apparel | $349.8M | 25% |
| Footwear | $292.4M | 21% |
| Sports And Recreation | $288.7M | 21% |
| Other | $7.6M | 1% |
RVTY
| Immunodiagnostics | $240.8M | 31% |
| Life Sciences | $191.4M | 25% |
| Reproductive Health | $149.3M | 19% |
| Segment Operating Income | $132.0M | 17% |
| Software | $62.3M | 8% |
