vs
ASTRONICS CORP（ATRO）与Westrock Coffee Co（WEST）财务数据对比。点击上方公司名可切换其他公司
Westrock Coffee Co的季度营收约是ASTRONICS CORP的1.4倍（$339.5M vs $240.1M），Westrock Coffee Co同比增速更快（48.3% vs 15.1%），Westrock Coffee Co自由现金流更多（$27.8M vs $15.8M），过去两年Westrock Coffee Co的营收复合增速更高（32.8% vs 13.9%）
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。
Westrock Coffee Co是一家全球化综合咖啡及饮品解决方案供应商，业务覆盖咖啡、茶与功能性饮品的采购、烘焙、生产及分销，为北美及全球其他区域的零售、餐饮和商业客户提供定制化产品及配套服务。
ATRO vs WEST — 直观对比
营收规模更大
WEST
是对方的1.4倍
$240.1M
营收增速更快
WEST
高出33.1%
15.1%
自由现金流更多
WEST
多$12.0M
$15.8M
两年增速更快
WEST
近两年复合增速
13.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $240.1M | $339.5M |
| 净利润 | — | $-22.6M |
| 毛利率 | 33.3% | 11.5% |
| 营业利润率 | 14.8% | -2.6% |
| 净利率 | — | -6.6% |
| 营收同比 | 15.1% | 48.3% |
| 净利润同比 | — | 8.3% |
| 每股收益（稀释后） | $0.82 | $-0.22 |
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ATROWEST
| Q4 25 | $240.1M | $339.5M | ||
| Q3 25 | $211.4M | $354.8M | ||
| Q2 25 | $204.7M | $280.9M | ||
| Q1 25 | $205.9M | $213.8M | ||
| Q4 24 | $208.5M | $229.0M | ||
| Q3 24 | $203.7M | $220.9M | ||
| Q2 24 | $198.1M | $208.4M | ||
| Q1 24 | $185.1M | $192.5M |
净利润ATROWEST
| Q4 25 | — | $-22.6M | ||
| Q3 25 | $-11.1M | $-19.1M | ||
| Q2 25 | $1.3M | $-21.6M | ||
| Q1 25 | $9.5M | $-27.2M | ||
| Q4 24 | — | $-24.6M | ||
| Q3 24 | $-11.7M | $-14.3M | ||
| Q2 24 | $1.5M | $-17.8M | ||
| Q1 24 | $-3.2M | $-23.7M |
毛利率ATROWEST
| Q4 25 | 33.3% | 11.5% | ||
| Q3 25 | 30.5% | 11.7% | ||
| Q2 25 | 25.8% | 14.7% | ||
| Q1 25 | 29.5% | 13.6% | ||
| Q4 24 | 29.8% | 16.6% | ||
| Q3 24 | 27.1% | 16.8% | ||
| Q2 24 | 28.0% | 19.9% | ||
| Q1 24 | 25.7% | 19.4% |
营业利润率ATROWEST
| Q4 25 | 14.8% | -2.6% | ||
| Q3 25 | 10.9% | -2.4% | ||
| Q2 25 | 2.3% | -5.3% | ||
| Q1 25 | 6.4% | -6.1% | ||
| Q4 24 | 4.3% | -4.3% | ||
| Q3 24 | 4.1% | -5.8% | ||
| Q2 24 | 3.8% | -7.9% | ||
| Q1 24 | 0.9% | -5.3% |
净利率ATROWEST
| Q4 25 | — | -6.6% | ||
| Q3 25 | -5.2% | -5.4% | ||
| Q2 25 | 0.6% | -7.7% | ||
| Q1 25 | 4.6% | -12.7% | ||
| Q4 24 | — | -10.7% | ||
| Q3 24 | -5.8% | -6.5% | ||
| Q2 24 | 0.8% | -8.5% | ||
| Q1 24 | -1.7% | -12.3% |
每股收益（稀释后）ATROWEST
| Q4 25 | $0.82 | $-0.22 | ||
| Q3 25 | $-0.31 | $-0.20 | ||
| Q2 25 | $0.04 | $-0.23 | ||
| Q1 25 | $0.26 | $-0.29 | ||
| Q4 24 | $-0.07 | $-0.26 | ||
| Q3 24 | $-0.34 | $-0.16 | ||
| Q2 24 | $0.04 | $-0.20 | ||
| Q1 24 | $-0.09 | $-0.27 |
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 | $49.9M |
| 总债务越低越好 | — | $444.1M |
| 股东权益账面价值 | $140.1M | $-1.9M |
| 总资产 | $706.7M | $1.2B |
| 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ATROWEST
| Q4 25 | $18.2M | $49.9M | ||
| Q3 25 | $13.5M | $34.0M | ||
| Q2 25 | $13.5M | $44.0M | ||
| Q1 25 | $24.8M | $33.1M | ||
| Q4 24 | $9.3M | $26.2M | ||
| Q3 24 | $5.2M | $22.4M | ||
| Q2 24 | $2.9M | $24.3M | ||
| Q1 24 | $5.3M | $12.6M |
总债务ATROWEST
| Q4 25 | — | $444.1M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $393.1M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益ATROWEST
| Q4 25 | $140.1M | $-1.9M | ||
| Q3 25 | $108.9M | $11.4M | ||
| Q2 25 | $271.6M | $18.2M | ||
| Q1 25 | $266.8M | $71.4M | ||
| Q4 24 | $256.1M | $97.5M | ||
| Q3 24 | $249.2M | $110.3M | ||
| Q2 24 | $257.9M | $81.5M | ||
| Q1 24 | $251.7M | $91.7M |
总资产ATROWEST
| Q4 25 | $706.7M | $1.2B | ||
| Q3 25 | $682.2M | $1.2B | ||
| Q2 25 | $646.7M | $1.2B | ||
| Q1 25 | $662.2M | $1.1B | ||
| Q4 24 | $648.8M | $1.1B | ||
| Q3 24 | $651.6M | $1.1B | ||
| Q2 24 | $644.9M | $1.1B | ||
| Q1 24 | $630.0M | $983.3M |
负债/权益比ATROWEST
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 4.03× | ||
| 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 | $36.7M |
| 自由现金流经营现金流 - 资本支出 | $15.8M | $27.8M |
| 自由现金流率自由现金流/营收 | 6.6% | 8.2% |
| 资本支出强度资本支出/营收 | 4.9% | 2.6% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $43.1M | $-107.8M |
8季度趋势，按日历期对齐
经营现金流ATROWEST
| Q4 25 | $27.6M | $36.7M | ||
| Q3 25 | $34.2M | $-26.6M | ||
| Q2 25 | $-7.6M | $-7.0M | ||
| Q1 25 | $20.6M | $-22.1M | ||
| Q4 24 | $26.4M | $2.8M | ||
| Q3 24 | $8.4M | $-332.0K | ||
| Q2 24 | $-6.3M | $-23.7M | ||
| Q1 24 | $2.0M | $8.0M |
自由现金流ATROWEST
| Q4 25 | $15.8M | $27.8M | ||
| Q3 25 | $21.0M | $-44.7M | ||
| Q2 25 | $-12.2M | $-27.5M | ||
| Q1 25 | $18.5M | $-63.4M | ||
| Q4 24 | $23.2M | $-15.4M | ||
| Q3 24 | $6.5M | $-36.7M | ||
| Q2 24 | $-8.1M | $-59.9M | ||
| Q1 24 | $439.0K | $-60.9M |
自由现金流率ATROWEST
| Q4 25 | 6.6% | 8.2% | ||
| Q3 25 | 9.9% | -12.6% | ||
| Q2 25 | -6.0% | -9.8% | ||
| Q1 25 | 9.0% | -29.7% | ||
| Q4 24 | 11.1% | -6.7% | ||
| Q3 24 | 3.2% | -16.6% | ||
| Q2 24 | -4.1% | -28.7% | ||
| Q1 24 | 0.2% | -31.7% |
资本支出强度ATROWEST
| Q4 25 | 4.9% | 2.6% | ||
| Q3 25 | 6.2% | 5.1% | ||
| Q2 25 | 2.2% | 7.3% | ||
| Q1 25 | 1.0% | 19.3% | ||
| Q4 24 | 1.5% | 7.9% | ||
| Q3 24 | 0.9% | 16.5% | ||
| Q2 24 | 0.9% | 17.4% | ||
| Q1 24 | 0.9% | 35.8% |
现金转化率ATROWEST
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | -5.81× | — | ||
| Q1 25 | 2.17× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | -4.08× | — | ||
| Q1 24 | — | — |
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% |
WEST
| Coffee And Tea | $202.6M | 60% |
| Flavors Extracts And Ingredients | $69.6M | 21% |
| Sustainable Sourcing And Traceability Segments | $66.9M | 20% |
