vs
Aurora Innovation, Inc.（AUR）与Waystar Holding Corp.（WAY）财务数据对比。点击上方公司名可切换其他公司
Waystar Holding Corp.的季度营收约是Aurora Innovation, Inc.的303.5倍（$303.5M vs $1.0M）。Waystar Holding Corp.净利率更高（6.6% vs -20100.0%，领先20106.6%）。Waystar Holding Corp.自由现金流更多（$57.2M vs $-157.0M）。过去两年Waystar Holding Corp.的营收复合增速更高（16.2% vs -41.2%）
Aurora Innovation, Inc.是总部位于美国宾夕法尼亚州匹兹堡的自动驾驶技术企业，核心产品为可集成至各类车辆的自动驾驶系统Aurora Driver。公司由谷歌旗下Waymo前首席技术官克里斯·厄姆森、特斯拉Autopilot前负责人斯特林·安德森、优步自动驾驶团队前负责人德鲁·巴格内尔联合创立。
Waystar Holding Corp是一家领先的医疗健康支付与营收周期管理解决方案提供商，服务覆盖美国各地的医疗机构、医疗系统和支付方，旗下工具可简化账单处理、理赔申请、患者缴费流程，帮助医疗机构降低行政负担、优化营收表现。
AUR vs WAY — 直观对比
营收规模更大
WAY
是对方的303.5倍
$1.0M
净利率更高
WAY
高出20106.6%
-20100.0%
自由现金流更多
WAY
多$214.2M
$-157.0M
两年增速更快
WAY
近两年复合增速
-41.2%
损益表 — Q3 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $1.0M | $303.5M |
| 净利润 | $-201.0M | $20.0M |
| 毛利率 | -500.0% | — |
| 营业利润率 | -22200.0% | 19.4% |
| 净利率 | -20100.0% | 6.6% |
| 营收同比 | — | 24.3% |
| 净利润同比 | 3.4% | 4.8% |
| 每股收益（稀释后） | $-0.11 | $0.10 |
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AURWAY
| Q4 25 | — | $303.5M | ||
| Q3 25 | $1.0M | $268.7M | ||
| Q2 25 | $1.0M | $270.7M | ||
| Q1 25 | — | $256.4M | ||
| Q4 24 | — | $244.1M | ||
| Q3 24 | $0 | $240.1M | ||
| Q2 24 | $0 | $234.5M | ||
| Q1 24 | — | $224.8M |
净利润AURWAY
| Q4 25 | — | $20.0M | ||
| Q3 25 | $-201.0M | $30.6M | ||
| Q2 25 | $-201.0M | $32.2M | ||
| Q1 25 | — | $29.3M | ||
| Q4 24 | — | $19.1M | ||
| Q3 24 | $-208.0M | $5.4M | ||
| Q2 24 | $-182.0M | $-27.7M | ||
| Q1 24 | — | $-15.9M |
毛利率AURWAY
| Q4 25 | — | — | ||
| Q3 25 | -500.0% | — | ||
| Q2 25 | -400.0% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率AURWAY
| Q4 25 | — | 19.4% | ||
| Q3 25 | -22200.0% | 22.4% | ||
| Q2 25 | -23000.0% | 24.0% | ||
| Q1 25 | — | 25.4% | ||
| Q4 24 | — | 21.8% | ||
| Q3 24 | — | 11.3% | ||
| Q2 24 | — | 3.5% | ||
| Q1 24 | — | 15.7% |
净利率AURWAY
| Q4 25 | — | 6.6% | ||
| Q3 25 | -20100.0% | 11.4% | ||
| Q2 25 | -20100.0% | 11.9% | ||
| Q1 25 | — | 11.4% | ||
| Q4 24 | — | 7.8% | ||
| Q3 24 | — | 2.3% | ||
| Q2 24 | — | -11.8% | ||
| Q1 24 | — | -7.1% |
每股收益（稀释后）AURWAY
| Q4 25 | — | $0.10 | ||
| Q3 25 | $-0.11 | $0.17 | ||
| Q2 25 | $-0.11 | $0.18 | ||
| Q1 25 | — | $0.16 | ||
| Q4 24 | — | $0.18 | ||
| Q3 24 | $-0.13 | $0.03 | ||
| Q2 24 | $-0.12 | $-0.21 | ||
| Q1 24 | — | $-0.13 |
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 | $87.0M | $61.4M |
| 总债务越低越好 | — | $1.5B |
| 股东权益账面价值 | $2.3B | $3.9B |
| 总资产 | $2.5B | $5.8B |
| 负债/权益比越低杠杆越低 | — | 0.38× |
8季度趋势，按日历期对齐
现金及短期投资AURWAY
| Q4 25 | — | $61.4M | ||
| Q3 25 | $87.0M | $421.1M | ||
| Q2 25 | $206.0M | $290.3M | ||
| Q1 25 | — | $224.0M | ||
| Q4 24 | — | $182.1M | ||
| Q3 24 | $263.0M | $127.1M | ||
| Q2 24 | $402.0M | $68.4M | ||
| Q1 24 | — | $57.3M |
总债务AURWAY
| Q4 25 | — | $1.5B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益AURWAY
| Q4 25 | — | $3.9B | ||
| Q3 25 | $2.3B | $3.2B | ||
| Q2 25 | $2.0B | $3.2B | ||
| Q1 25 | — | $3.1B | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | $2.0B | $3.1B | ||
| Q2 24 | $1.7B | $2.9B | ||
| Q1 24 | — | $2.0B |
总资产AURWAY
| Q4 25 | — | $5.8B | ||
| Q3 25 | $2.5B | $4.7B | ||
| Q2 25 | $2.2B | $4.7B | ||
| Q1 25 | — | $4.6B | ||
| Q4 24 | — | $4.6B | ||
| Q3 24 | $2.3B | $4.5B | ||
| Q2 24 | $1.9B | $4.6B | ||
| Q1 24 | — | — |
负债/权益比AURWAY
| Q4 25 | — | 0.38× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.40× | ||
| 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 | $-149.0M | $66.6M |
| 自由现金流经营现金流 - 资本支出 | $-157.0M | $57.2M |
| 自由现金流率自由现金流/营收 | -15700.0% | 18.9% |
| 资本支出强度资本支出/营收 | 800.0% | 3.1% |
| 现金转化率经营现金流/净利润 | — | 3.33× |
| 过去12个月自由现金流最近4个季度 | $-645.0M | $283.2M |
8季度趋势，按日历期对齐
经营现金流AURWAY
| Q4 25 | — | $66.6M | ||
| Q3 25 | $-149.0M | $82.0M | ||
| Q2 25 | $-144.0M | $96.8M | ||
| Q1 25 | — | $64.2M | ||
| Q4 24 | — | — | ||
| Q3 24 | $-143.0M | $78.8M | ||
| Q2 24 | $-176.0M | $15.4M | ||
| Q1 24 | — | $10.7M |
自由现金流AURWAY
| Q4 25 | — | $57.2M | ||
| Q3 25 | $-157.0M | $76.2M | ||
| Q2 25 | $-151.0M | $91.0M | ||
| Q1 25 | — | $58.8M | ||
| Q4 24 | — | — | ||
| Q3 24 | $-150.0M | $70.2M | ||
| Q2 24 | $-187.0M | $8.6M | ||
| Q1 24 | — | $5.2M |
自由现金流率AURWAY
| Q4 25 | — | 18.9% | ||
| Q3 25 | -15700.0% | 28.3% | ||
| Q2 25 | -15100.0% | 33.6% | ||
| Q1 25 | — | 22.9% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 29.2% | ||
| Q2 24 | — | 3.7% | ||
| Q1 24 | — | 2.3% |
资本支出强度AURWAY
| Q4 25 | — | 3.1% | ||
| Q3 25 | 800.0% | 2.2% | ||
| Q2 25 | 700.0% | 2.1% | ||
| Q1 25 | — | 2.1% | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 3.6% | ||
| Q2 24 | — | 2.9% | ||
| Q1 24 | — | 2.5% |
现金转化率AURWAY
| Q4 25 | — | 3.33× | ||
| Q3 25 | — | 2.68× | ||
| Q2 25 | — | 3.01× | ||
| Q1 25 | — | 2.20× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 14.56× | ||
| Q2 24 | — | — | ||
| 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
AUR
暂无分部数据
WAY
| Subscription And Circulation | $167.8M | 55% |
| Volume Based Revenue | $134.2M | 44% |
| Implementation Services And Other Revenue | $1.5M | 1% |
