vs
ASTRONICS CORP（ATRO）与IDACORP INC（IDA）财务数据对比。点击上方公司名可切换其他公司
IDACORP INC的季度营收约是ASTRONICS CORP的1.5倍（$360.1M vs $240.1M），ASTRONICS CORP同比增速更快（15.1% vs -4.2%），ASTRONICS CORP自由现金流更多（$15.8M vs $-216.2M），过去两年ASTRONICS CORP的营收复合增速更高（13.9% vs -7.2%）
Astronics Corporation是一家成立于1968年的美国航空航天电子企业，总部位于纽约州东奥罗拉，在纳斯达克上市，股票代码为ATRO。该公司专注于军用、商用及公务机的照明与电子系统集成业务，同时还提供半导体测试系统，在相关领域拥有较高知名度。
IDACORP Inc是注册于美国爱达荷州、总部设在博伊西的电力控股企业，成立于1998年10月1日，旗下拥有爱达荷电力公司、IDACORP金融公司及Ida-West能源公司，业务覆盖电力供应、能源服务及相关配套金融服务领域。
ATRO vs IDA — 直观对比
营收规模更大
IDA
是对方的1.5倍
$240.1M
营收增速更快
ATRO
高出19.3%
-4.2%
自由现金流更多
ATRO
多$232.0M
$-216.2M
两年增速更快
ATRO
近两年复合增速
-7.2%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $240.1M | $360.1M |
| 净利润 | — | $43.6M |
| 毛利率 | 33.3% | — |
| 营业利润率 | 14.8% | 14.9% |
| 净利率 | — | 12.1% |
| 营收同比 | 15.1% | -4.2% |
| 净利润同比 | — | 15.1% |
| 每股收益（稀释后） | $0.82 | $0.78 |
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ATROIDA
| Q4 25 | $240.1M | $360.1M | ||
| Q3 25 | $211.4M | $526.4M | ||
| Q2 25 | $204.7M | $449.3M | ||
| Q1 25 | $205.9M | $411.1M | ||
| Q4 24 | $208.5M | $375.9M | ||
| Q3 24 | $203.7M | $532.5M | ||
| Q2 24 | $198.1M | $442.6M | ||
| Q1 24 | $185.1M | $417.9M |
净利润ATROIDA
| Q4 25 | — | $43.6M | ||
| Q3 25 | $-11.1M | $124.4M | ||
| Q2 25 | $1.3M | $95.8M | ||
| Q1 25 | $9.5M | $59.6M | ||
| Q4 24 | — | $37.9M | ||
| Q3 24 | $-11.7M | $113.6M | ||
| Q2 24 | $1.5M | $89.5M | ||
| Q1 24 | $-3.2M | $48.2M |
毛利率ATROIDA
| Q4 25 | 33.3% | — | ||
| Q3 25 | 30.5% | — | ||
| Q2 25 | 25.8% | — | ||
| Q1 25 | 29.5% | — | ||
| Q4 24 | 29.8% | — | ||
| Q3 24 | 27.1% | — | ||
| Q2 24 | 28.0% | — | ||
| Q1 24 | 25.7% | — |
营业利润率ATROIDA
| Q4 25 | 14.8% | 14.9% | ||
| Q3 25 | 10.9% | 27.5% | ||
| Q2 25 | 2.3% | 22.4% | ||
| Q1 25 | 6.4% | 13.4% | ||
| Q4 24 | 4.3% | 11.0% | ||
| Q3 24 | 4.1% | 25.1% | ||
| Q2 24 | 3.8% | 23.3% | ||
| Q1 24 | 0.9% | 11.9% |
净利率ATROIDA
| Q4 25 | — | 12.1% | ||
| Q3 25 | -5.2% | 23.6% | ||
| Q2 25 | 0.6% | 21.3% | ||
| Q1 25 | 4.6% | 14.5% | ||
| Q4 24 | — | 10.1% | ||
| Q3 24 | -5.8% | 21.3% | ||
| Q2 24 | 0.8% | 20.2% | ||
| Q1 24 | -1.7% | 11.5% |
每股收益（稀释后）ATROIDA
| Q4 25 | $0.82 | $0.78 | ||
| Q3 25 | $-0.31 | $2.26 | ||
| Q2 25 | $0.04 | $1.76 | ||
| Q1 25 | $0.26 | $1.10 | ||
| Q4 24 | $-0.07 | $0.72 | ||
| Q3 24 | $-0.34 | $2.12 | ||
| Q2 24 | $0.04 | $1.71 | ||
| Q1 24 | $-0.09 | $0.95 |
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 | $18.2M | $215.7M |
| 总债务越低越好 | — | $3.3B |
| 股东权益账面价值 | $140.1M | $3.6B |
| 总资产 | $706.7M | $10.2B |
| 负债/权益比越低杠杆越低 | — | 0.93× |
8季度趋势，按日历期对齐
现金及短期投资ATROIDA
| Q4 25 | $18.2M | $215.7M | ||
| Q3 25 | $13.5M | $333.2M | ||
| Q2 25 | $13.5M | $474.5M | ||
| Q1 25 | $24.8M | $634.5M | ||
| Q4 24 | $9.3M | $368.9M | ||
| Q3 24 | $5.2M | $427.9M | ||
| Q2 24 | $2.9M | $169.6M | ||
| Q1 24 | $5.3M | $157.6M |
总债务ATROIDA
| Q4 25 | — | $3.3B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益ATROIDA
| Q4 25 | $140.1M | $3.6B | ||
| Q3 25 | $108.9M | $3.5B | ||
| Q2 25 | $271.6M | $3.4B | ||
| Q1 25 | $266.8M | $3.3B | ||
| Q4 24 | $256.1M | $3.3B | ||
| Q3 24 | $249.2M | $3.3B | ||
| Q2 24 | $257.9M | $3.2B | ||
| Q1 24 | $251.7M | $2.9B |
总资产ATROIDA
| Q4 25 | $706.7M | $10.2B | ||
| Q3 25 | $682.2M | $10.1B | ||
| Q2 25 | $646.7M | $9.9B | ||
| Q1 25 | $662.2M | $9.6B | ||
| Q4 24 | $648.8M | $9.2B | ||
| Q3 24 | $651.6M | $9.1B | ||
| Q2 24 | $644.9M | $8.7B | ||
| Q1 24 | $630.0M | $8.3B |
负债/权益比ATROIDA
| Q4 25 | — | 0.93× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.92× | ||
| 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 | $27.6M | $137.8M |
| 自由现金流经营现金流 - 资本支出 | $15.8M | $-216.2M |
| 自由现金流率自由现金流/营收 | 6.6% | -60.0% |
| 资本支出强度资本支出/营收 | 4.9% | 98.3% |
| 现金转化率经营现金流/净利润 | — | 3.16× |
| 过去12个月自由现金流最近4个季度 | $43.1M | $-577.5M |
8季度趋势，按日历期对齐
经营现金流ATROIDA
| Q4 25 | $27.6M | $137.8M | ||
| Q3 25 | $34.2M | $162.8M | ||
| Q2 25 | $-7.6M | $176.9M | ||
| Q1 25 | $20.6M | $124.3M | ||
| Q4 24 | $26.4M | $136.4M | ||
| Q3 24 | $8.4M | $201.9M | ||
| Q2 24 | $-6.3M | $146.4M | ||
| Q1 24 | $2.0M | $109.7M |
自由现金流ATROIDA
| Q4 25 | $15.8M | $-216.2M | ||
| Q3 25 | $21.0M | $-127.9M | ||
| Q2 25 | $-12.2M | $-156.4M | ||
| Q1 25 | $18.5M | $-77.0M | ||
| Q4 24 | $23.2M | $-48.9M | ||
| Q3 24 | $6.5M | $-16.1M | ||
| Q2 24 | $-8.1M | $-199.6M | ||
| Q1 24 | $439.0K | $-150.3M |
自由现金流率ATROIDA
| Q4 25 | 6.6% | -60.0% | ||
| Q3 25 | 9.9% | -24.3% | ||
| Q2 25 | -6.0% | -34.8% | ||
| Q1 25 | 9.0% | -18.7% | ||
| Q4 24 | 11.1% | -13.0% | ||
| Q3 24 | 3.2% | -3.0% | ||
| Q2 24 | -4.1% | -45.1% | ||
| Q1 24 | 0.2% | -36.0% |
资本支出强度ATROIDA
| Q4 25 | 4.9% | 98.3% | ||
| Q3 25 | 6.2% | 55.2% | ||
| Q2 25 | 2.2% | 74.2% | ||
| Q1 25 | 1.0% | 49.0% | ||
| Q4 24 | 1.5% | 49.3% | ||
| Q3 24 | 0.9% | 41.0% | ||
| Q2 24 | 0.9% | 78.2% | ||
| Q1 24 | 0.9% | 62.2% |
现金转化率ATROIDA
| Q4 25 | — | 3.16× | ||
| Q3 25 | — | 1.31× | ||
| Q2 25 | -5.81× | 1.85× | ||
| Q1 25 | 2.17× | 2.08× | ||
| Q4 24 | — | 3.60× | ||
| Q3 24 | — | 1.78× | ||
| Q2 24 | -4.08× | 1.63× | ||
| Q1 24 | — | 2.28× |
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
ATRO
| Product Line Electrical Power And Motion | $113.8M | 47% |
| Product Line Avionics | $32.0M | 13% |
| Military Aircraft | $28.0M | 12% |
| General Aviation | $22.3M | 9% |
| Government And Defense | $20.5M | 9% |
| Product Line Systems Certification | $13.2M | 6% |
| Product Line Structures | $3.7M | 2% |
| Product Line Other | $2.3M | 1% |
IDA
| Retailrevenues | $323.0M | 90% |
| Transmissionserviceswheeling | $18.6M | 5% |
| Energyefficiencyprogramrevenues | $11.7M | 3% |
| Wholesaleenergysales | $10.5M | 3% |
| Otherrevenues | $9.5M | 3% |
