vs
Astrana Health, Inc.（ASTH）与Primo Brands Corp（PRMB）财务数据对比。点击上方公司名可切换其他公司
Primo Brands Corp的季度营收约是Astrana Health, Inc.的1.6倍（$1.6B vs $950.5M），Astrana Health, Inc.净利率更高（0.7% vs -0.8%，领先1.5%），Primo Brands Corp自由现金流更多（$57.3M vs $-6.0M）
Astrana Health是一家总部位于美国的价值导向型医疗服务提供商，主要服务全美符合联邦医保资格的老年群体，提供上门初级护理、慢性病管理及护理协调服务，致力于提升患者健康水平、降低不必要的医疗支出。
Primo Brands Corp是一家美加合资饮用水企业，主营多规格桶装水、饮水机、自助补水设备及净水家电，总部位于美国佛罗里达州坦帕市，服务覆盖美国、加拿大、欧洲及以色列的住宅与商业客户。
ASTH vs PRMB — 直观对比
营收规模更大
PRMB
是对方的1.6倍
$950.5M
净利率更高
ASTH
高出1.5%
-0.8%
自由现金流更多
PRMB
多$63.3M
$-6.0M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $950.5M | $1.6B |
| 净利润 | $6.6M | $-13.0M |
| 毛利率 | — | 27.7% |
| 营业利润率 | 1.9% | 1.2% |
| 净利率 | 0.7% | -0.8% |
| 营收同比 | 42.9% | — |
| 净利润同比 | 184.4% | — |
| 每股收益（稀释后） | $0.12 | $-0.03 |
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ASTHPRMB
| Q4 25 | $950.5M | $1.6B | ||
| Q3 25 | $956.0M | $1.8B | ||
| Q2 25 | $654.8M | $1.7B | ||
| Q1 25 | $620.4M | $1.6B | ||
| Q4 24 | $665.2M | — | ||
| Q3 24 | $478.7M | $0 | ||
| Q2 24 | $486.3M | $1.3B | ||
| Q1 24 | $404.4M | $1.1B |
净利润ASTHPRMB
| Q4 25 | $6.6M | $-13.0M | ||
| Q3 25 | $373.0K | $16.8M | ||
| Q2 25 | $9.4M | $27.6M | ||
| Q1 25 | $6.7M | $28.7M | ||
| Q4 24 | $-7.8M | — | ||
| Q3 24 | $16.1M | $-2.0K | ||
| Q2 24 | $19.2M | $54.5M | ||
| Q1 24 | $14.8M | $33.5M |
毛利率ASTHPRMB
| Q4 25 | — | 27.7% | ||
| Q3 25 | — | 29.9% | ||
| Q2 25 | — | 31.3% | ||
| Q1 25 | — | 32.3% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 32.7% | ||
| Q1 24 | — | 30.4% |
营业利润率ASTHPRMB
| Q4 25 | 1.9% | 1.2% | ||
| Q3 25 | 2.0% | 8.3% | ||
| Q2 25 | 3.1% | 6.5% | ||
| Q1 25 | 3.3% | 9.5% | ||
| Q4 24 | 0.1% | — | ||
| Q3 24 | 5.9% | — | ||
| Q2 24 | 6.2% | 12.1% | ||
| Q1 24 | 7.5% | 11.0% |
净利率ASTHPRMB
| Q4 25 | 0.7% | -0.8% | ||
| Q3 25 | 0.0% | 1.0% | ||
| Q2 25 | 1.4% | 1.6% | ||
| Q1 25 | 1.1% | 1.8% | ||
| Q4 24 | -1.2% | — | ||
| Q3 24 | 3.4% | — | ||
| Q2 24 | 3.9% | 4.1% | ||
| Q1 24 | 3.7% | 2.9% |
每股收益（稀释后）ASTHPRMB
| Q4 25 | $0.12 | $-0.03 | ||
| Q3 25 | $0.01 | $0.04 | ||
| Q2 25 | $0.19 | $0.07 | ||
| Q1 25 | $0.14 | $0.08 | ||
| Q4 24 | $-0.14 | — | ||
| Q3 24 | $0.33 | $-20.00 | ||
| Q2 24 | $0.40 | $0.25 | ||
| Q1 24 | $0.31 | $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 | $429.5M | $376.7M |
| 总债务越低越好 | — | $5.2B |
| 股东权益账面价值 | $779.3M | $3.0B |
| 总资产 | $2.2B | $10.6B |
| 负债/权益比越低杠杆越低 | — | 1.72× |
8季度趋势，按日历期对齐
现金及短期投资ASTHPRMB
| Q4 25 | $429.5M | $376.7M | ||
| Q3 25 | $463.4M | — | ||
| Q2 25 | $342.1M | — | ||
| Q1 25 | $260.9M | — | ||
| Q4 24 | $290.8M | — | ||
| Q3 24 | $350.3M | — | ||
| Q2 24 | $327.7M | — | ||
| Q1 24 | $337.3M | — |
总债务ASTHPRMB
| Q4 25 | — | $5.2B | ||
| Q3 25 | — | $5.1B | ||
| Q2 25 | — | $5.1B | ||
| Q1 25 | — | $5.0B | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益ASTHPRMB
| Q4 25 | $779.3M | $3.0B | ||
| Q3 25 | $775.5M | $3.2B | ||
| Q2 25 | $765.5M | $3.2B | ||
| Q1 25 | $745.4M | $3.3B | ||
| Q4 24 | $712.7M | — | ||
| Q3 24 | $704.6M | $-2.0K | ||
| Q2 24 | $678.9M | $-296.8M | ||
| Q1 24 | $653.5M | $-349.8M |
总资产ASTHPRMB
| Q4 25 | $2.2B | $10.6B | ||
| Q3 25 | $2.2B | $11.0B | ||
| Q2 25 | $1.4B | $11.0B | ||
| Q1 25 | $1.3B | $11.0B | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.3B | $0 | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.2B | — |
负债/权益比ASTHPRMB
| Q4 25 | — | 1.72× | ||
| Q3 25 | — | 1.61× | ||
| Q2 25 | — | 1.57× | ||
| Q1 25 | — | 1.51× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $-2.9M | $203.1M |
| 自由现金流经营现金流 - 资本支出 | $-6.0M | $57.3M |
| 自由现金流率自由现金流/营收 | -0.6% | 3.7% |
| 资本支出强度资本支出/营收 | 0.3% | 9.4% |
| 现金转化率经营现金流/净利润 | -0.44× | — |
| 过去12个月自由现金流最近4个季度 | $104.5M | $302.9M |
8季度趋势，按日历期对齐
经营现金流ASTHPRMB
| Q4 25 | $-2.9M | $203.1M | ||
| Q3 25 | $10.0M | $283.4M | ||
| Q2 25 | $90.9M | $155.0M | ||
| Q1 25 | $16.6M | $38.8M | ||
| Q4 24 | $-10.9M | — | ||
| Q3 24 | $34.0M | $0 | ||
| Q2 24 | $23.2M | $102.5M | ||
| Q1 24 | $6.0M | $6.0M |
自由现金流ASTHPRMB
| Q4 25 | $-6.0M | $57.3M | ||
| Q3 25 | $7.4M | $167.7M | ||
| Q2 25 | $89.5M | $101.1M | ||
| Q1 25 | $13.6M | $-23.2M | ||
| Q4 24 | $-13.5M | — | ||
| Q3 24 | $31.7M | — | ||
| Q2 24 | $20.4M | $61.4M | ||
| Q1 24 | $5.6M | $-17.5M |
自由现金流率ASTHPRMB
| Q4 25 | -0.6% | 3.7% | ||
| Q3 25 | 0.8% | 9.5% | ||
| Q2 25 | 13.7% | 5.8% | ||
| Q1 25 | 2.2% | -1.4% | ||
| Q4 24 | -2.0% | — | ||
| Q3 24 | 6.6% | — | ||
| Q2 24 | 4.2% | 4.7% | ||
| Q1 24 | 1.4% | -1.5% |
资本支出强度ASTHPRMB
| Q4 25 | 0.3% | 9.4% | ||
| Q3 25 | 0.3% | 6.6% | ||
| Q2 25 | 0.2% | 3.1% | ||
| Q1 25 | 0.5% | 3.8% | ||
| Q4 24 | 0.4% | — | ||
| Q3 24 | 0.5% | — | ||
| Q2 24 | 0.6% | 3.1% | ||
| Q1 24 | 0.1% | 2.1% |
现金转化率ASTHPRMB
| Q4 25 | -0.44× | — | ||
| Q3 25 | 26.69× | 16.87× | ||
| Q2 25 | 9.65× | 5.62× | ||
| Q1 25 | 2.48× | 1.35× | ||
| Q4 24 | — | — | ||
| Q3 24 | 2.11× | — | ||
| Q2 24 | 1.21× | 1.88× | ||
| Q1 24 | 0.40× | 0.18× |
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
ASTH
| Medicare | $542.4M | 57% |
| Commercial | $99.1M | 10% |
| Care Delivery | $92.1M | 10% |
| Care Enablement | $78.9M | 8% |
| Other Third Parties | $58.0M | 6% |
| Health Care Patient Service | $39.8M | 4% |
| Health Care Other | $25.5M | 3% |
| Other | $12.1M | 1% |
| Management Service | $10.3M | 1% |
PRMB
| Regional Spring Water | $765.1M | 49% |
| Purified Water | $484.5M | 31% |
| Other | $188.4M | 12% |
| Premium Water | $90.3M | 6% |
| Other Water | $25.8M | 2% |
