vs
亚朵集团（ATAT）与Cloudflare, Inc.（NET）财务数据对比。点击上方公司名可切换其他公司
亚朵集团的季度营收约是Cloudflare, Inc.的1.3倍（$789.6M vs $614.5M），亚朵集团净利率更高（17.6% vs -2.0%，领先19.6%），亚朵集团同比增速更快（252.5% vs 33.6%），亚朵集团自由现金流更多（$210.7M vs $105.2M）
亚朵生活控股是中国领先的文旅生活服务企业，主营中高端连锁酒店运营业务，面向商旅及休闲出行人群提供高品质住宿服务，同时配套布局生活文创零售、场景体验等多元业务，覆盖国内核心城市及部分海外市场。
Cloudflare是总部位于美国加利福尼亚州旧金山的科技企业，提供内容分发网络（CDN）、云网络安全、DDoS防护等多元互联网服务，同时是ICANN认证的域名注册商。其服务作为网站访客与客户托管服务商之间的反向代理，可有效提升访问性能，抵御恶意流量。
ATAT vs NET — 直观对比
营收规模更大
ATAT
是对方的1.3倍
$614.5M
营收增速更快
ATAT
高出218.9%
33.6%
净利率更高
ATAT
高出19.6%
-2.0%
自由现金流更多
ATAT
多$105.4M
$105.2M
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $789.6M | $614.5M |
| 净利润 | $139.1M | $-12.1M |
| 毛利率 | — | 73.6% |
| 营业利润率 | 22.5% | -8.0% |
| 净利率 | 17.6% | -2.0% |
| 营收同比 | 252.5% | 33.6% |
| 净利润同比 | 322.2% | 6.0% |
| 每股收益（稀释后） | $0.33 | $-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ATATNET
| Q4 25 | — | $614.5M | ||
| Q3 25 | $789.6M | $562.0M | ||
| Q2 25 | — | $512.3M | ||
| Q1 25 | — | $479.1M | ||
| Q4 24 | — | $459.9M | ||
| Q3 24 | $224.0M | $430.1M | ||
| Q2 24 | — | $401.0M | ||
| Q1 24 | $203.4M | $378.6M |
净利润ATATNET
| Q4 25 | — | $-12.1M | ||
| Q3 25 | $139.1M | $-1.3M | ||
| Q2 25 | — | $-50.4M | ||
| Q1 25 | — | $-38.5M | ||
| Q4 24 | — | $-12.8M | ||
| Q3 24 | $33.0M | $-15.3M | ||
| Q2 24 | — | $-15.1M | ||
| Q1 24 | $35.6M | $-35.5M |
毛利率ATATNET
| Q4 25 | — | 73.6% | ||
| Q3 25 | — | 74.0% | ||
| Q2 25 | — | 74.9% | ||
| Q1 25 | — | 75.9% | ||
| Q4 24 | — | 76.4% | ||
| Q3 24 | — | 77.7% | ||
| Q2 24 | — | 77.8% | ||
| Q1 24 | — | 77.5% |
营业利润率ATATNET
| Q4 25 | — | -8.0% | ||
| Q3 25 | 22.5% | -6.7% | ||
| Q2 25 | — | -13.1% | ||
| Q1 25 | — | -11.1% | ||
| Q4 24 | — | -7.5% | ||
| Q3 24 | 14.7% | -7.2% | ||
| Q2 24 | — | -8.7% | ||
| Q1 24 | 22.1% | -14.4% |
净利率ATATNET
| Q4 25 | — | -2.0% | ||
| Q3 25 | 17.6% | -0.2% | ||
| Q2 25 | — | -9.8% | ||
| Q1 25 | — | -8.0% | ||
| Q4 24 | — | -2.8% | ||
| Q3 24 | 14.7% | -3.6% | ||
| Q2 24 | — | -3.8% | ||
| Q1 24 | 17.5% | -9.4% |
每股收益（稀释后）ATATNET
| Q4 25 | — | $-0.03 | ||
| Q3 25 | $0.33 | $0.00 | ||
| Q2 25 | — | $-0.15 | ||
| Q1 25 | — | $-0.11 | ||
| Q4 24 | — | $-0.05 | ||
| Q3 24 | $0.08 | $-0.04 | ||
| Q2 24 | — | $-0.04 | ||
| Q1 24 | $0.09 | $-0.10 |
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 | $669.2M | $943.5M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $405.0M | $1.5B |
| 总资产 | $1.1B | $6.0B |
| 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ATATNET
| Q4 25 | — | $943.5M | ||
| Q3 25 | $669.2M | $1.1B | ||
| Q2 25 | — | $1.5B | ||
| Q1 25 | — | $204.5M | ||
| Q4 24 | — | $147.7M | ||
| Q3 24 | $506.0M | $182.9M | ||
| Q2 24 | — | $157.0M | ||
| Q1 24 | $520.7M | $254.4M |
总债务ATATNET
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | $277.0K | — |
股东权益ATATNET
| Q4 25 | — | $1.5B | ||
| Q3 25 | $405.0M | $1.3B | ||
| Q2 25 | — | $1.2B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.0B | ||
| Q3 24 | $291.3M | $973.1M | ||
| Q2 24 | — | $881.5M | ||
| Q1 24 | $323.5M | $797.2M |
总资产ATATNET
| Q4 25 | — | $6.0B | ||
| Q3 25 | $1.1B | $5.8B | ||
| Q2 25 | — | $5.6B | ||
| Q1 25 | — | $3.7B | ||
| Q4 24 | — | $3.3B | ||
| Q3 24 | $927.8M | $3.1B | ||
| Q2 24 | — | $2.9B | ||
| Q1 24 | $936.3M | $2.8B |
负债/权益比ATATNET
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.00× | — |
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 | $216.6M | $190.4M |
| 自由现金流经营现金流 - 资本支出 | $210.7M | $105.2M |
| 自由现金流率自由现金流/营收 | 26.7% | 17.1% |
| 资本支出强度资本支出/营收 | 0.8% | 13.9% |
| 现金转化率经营现金流/净利润 | 1.56× | — |
| 过去12个月自由现金流最近4个季度 | $359.6M | $287.5M |
8季度趋势，按日历期对齐
经营现金流ATATNET
| Q4 25 | — | $190.4M | ||
| Q3 25 | $216.6M | $167.1M | ||
| Q2 25 | — | $99.8M | ||
| Q1 25 | — | $145.8M | ||
| Q4 24 | — | $127.3M | ||
| Q3 24 | $84.8M | $104.7M | ||
| Q2 24 | — | $74.8M | ||
| Q1 24 | $19.8M | $73.6M |
自由现金流ATATNET
| Q4 25 | — | $105.2M | ||
| Q3 25 | $210.7M | $82.5M | ||
| Q2 25 | — | $39.9M | ||
| Q1 25 | — | $59.9M | ||
| Q4 24 | — | $54.2M | ||
| Q3 24 | $83.3M | $54.5M | ||
| Q2 24 | — | $45.2M | ||
| Q1 24 | $18.1M | $41.5M |
自由现金流率ATATNET
| Q4 25 | — | 17.1% | ||
| Q3 25 | 26.7% | 14.7% | ||
| Q2 25 | — | 7.8% | ||
| Q1 25 | — | 12.5% | ||
| Q4 24 | — | 11.8% | ||
| Q3 24 | 37.2% | 12.7% | ||
| Q2 24 | — | 11.3% | ||
| Q1 24 | 8.9% | 11.0% |
资本支出强度ATATNET
| Q4 25 | — | 13.9% | ||
| Q3 25 | 0.8% | 15.1% | ||
| Q2 25 | — | 11.7% | ||
| Q1 25 | — | 17.9% | ||
| Q4 24 | — | 15.9% | ||
| Q3 24 | 0.7% | 11.7% | ||
| Q2 24 | — | 7.4% | ||
| Q1 24 | 0.9% | 8.5% |
现金转化率ATATNET
| Q4 25 | — | — | ||
| Q3 25 | 1.56× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 2.57× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.56× | — |
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
ATAT
暂无分部数据
NET
| Sales Channel Directly To Consumer | $438.5M | 71% |
| Sales Channel Through Intermediary | $176.0M | 29% |
