vs
AMERICAN AXLE & MANUFACTURING HOLDINGS INC（AXL）与ROKU, INC（ROKU）财务数据对比。点击上方公司名可切换其他公司
ROKU, INC的季度营收约是AMERICAN AXLE & MANUFACTURING HOLDINGS INC的1.0倍（$1.4B vs $1.4B），ROKU, INC净利率更高（5.8% vs -5.4%，领先11.2%），ROKU, INC同比增速更快（16.1% vs 0.2%），ROKU, INC自由现金流更多（$106.6M vs $54.7M），过去两年ROKU, INC的营收复合增速更高（25.8% vs -7.2%）
美国车桥制造控股有限公司总部位于密歇根州底特律，是一家美国汽车传动轴与动力传动系统零部件及系统制造商，在汽车传动领域拥有成熟的技术与产能，为全球多家车企供应相关核心配件。
Roku是美国流媒体技术企业，2002年由安东尼·伍德创立，主营数字媒体播放器、电视硬件生产，流媒体内容分发及平台广告运营。截至2024年覆盖用户达1.45亿，是美国流媒体视频分发领域的市场领导者，业务覆盖澳、加、法、德、英及拉美多国。
AXL vs ROKU — 直观对比
营收规模更大
ROKU
是对方的1.0倍
$1.4B
营收增速更快
ROKU
高出15.9%
0.2%
净利率更高
ROKU
高出11.2%
-5.4%
自由现金流更多
ROKU
多$51.9M
$54.7M
两年增速更快
ROKU
近两年复合增速
-7.2%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.4B | $1.4B |
| 净利润 | $-75.3M | $80.5M |
| 毛利率 | 10.2% | 43.5% |
| 营业利润率 | -2.4% | 4.7% |
| 净利率 | -5.4% | 5.8% |
| 营收同比 | 0.2% | 16.1% |
| 净利润同比 | -449.6% | 326.4% |
| 每股收益（稀释后） | $-0.62 | $0.55 |
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AXLROKU
| Q4 25 | $1.4B | $1.4B | ||
| Q3 25 | $1.5B | $1.2B | ||
| Q2 25 | $1.5B | $1.1B | ||
| Q1 25 | $1.4B | $1.0B | ||
| Q4 24 | $1.4B | $1.2B | ||
| Q3 24 | $1.5B | $1.1B | ||
| Q2 24 | $1.6B | $968.2M | ||
| Q1 24 | $1.6B | $881.5M |
净利润AXLROKU
| Q4 25 | $-75.3M | $80.5M | ||
| Q3 25 | $9.2M | $24.8M | ||
| Q2 25 | $39.3M | $10.5M | ||
| Q1 25 | $7.1M | $-27.4M | ||
| Q4 24 | $-13.7M | $-35.5M | ||
| Q3 24 | $10.0M | $-9.0M | ||
| Q2 24 | $18.2M | $-34.0M | ||
| Q1 24 | $20.5M | $-50.9M |
毛利率AXLROKU
| Q4 25 | 10.2% | 43.5% | ||
| Q3 25 | 12.6% | 43.4% | ||
| Q2 25 | 13.1% | 44.8% | ||
| Q1 25 | 12.3% | 43.6% | ||
| Q4 24 | 11.2% | 42.7% | ||
| Q3 24 | 11.4% | 45.2% | ||
| Q2 24 | 13.3% | 43.9% | ||
| Q1 24 | 12.4% | 44.1% |
营业利润率AXLROKU
| Q4 25 | -2.4% | 4.7% | ||
| Q3 25 | 3.2% | 0.8% | ||
| Q2 25 | 3.6% | -2.1% | ||
| Q1 25 | 3.0% | -5.7% | ||
| Q4 24 | 2.6% | -3.3% | ||
| Q3 24 | 2.8% | -3.4% | ||
| Q2 24 | 5.3% | -7.4% | ||
| Q1 24 | 4.8% | -8.2% |
净利率AXLROKU
| Q4 25 | -5.4% | 5.8% | ||
| Q3 25 | 0.6% | 2.0% | ||
| Q2 25 | 2.6% | 0.9% | ||
| Q1 25 | 0.5% | -2.7% | ||
| Q4 24 | -1.0% | -3.0% | ||
| Q3 24 | 0.7% | -0.9% | ||
| Q2 24 | 1.1% | -3.5% | ||
| Q1 24 | 1.3% | -5.8% |
每股收益（稀释后）AXLROKU
| Q4 25 | $-0.62 | $0.55 | ||
| Q3 25 | $0.07 | $0.16 | ||
| Q2 25 | $0.32 | $0.07 | ||
| Q1 25 | $0.06 | $-0.19 | ||
| Q4 24 | $-0.11 | $-0.24 | ||
| Q3 24 | $0.08 | $-0.06 | ||
| Q2 24 | $0.15 | $-0.24 | ||
| Q1 24 | $0.17 | $-0.35 |
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 | $708.9M | $2.3B |
| 总债务越低越好 | $4.0B | — |
| 股东权益账面价值 | $640.0M | $2.7B |
| 总资产 | $6.7B | $4.4B |
| 负债/权益比越低杠杆越低 | 6.31× | — |
8季度趋势，按日历期对齐
现金及短期投资AXLROKU
| Q4 25 | $708.9M | $2.3B | ||
| Q3 25 | $714.1M | $2.3B | ||
| Q2 25 | $586.5M | $2.3B | ||
| Q1 25 | $549.2M | $2.3B | ||
| Q4 24 | $552.9M | $2.2B | ||
| Q3 24 | $542.5M | $2.1B | ||
| Q2 24 | $519.9M | $2.1B | ||
| Q1 24 | $469.8M | $2.1B |
总债务AXLROKU
| Q4 25 | $4.0B | — | ||
| Q3 25 | $2.6B | — | ||
| Q2 25 | $2.6B | — | ||
| Q1 25 | $2.6B | — | ||
| Q4 24 | $2.6B | — | ||
| Q3 24 | $2.6B | — | ||
| Q2 24 | $2.7B | — | ||
| Q1 24 | $2.7B | — |
股东权益AXLROKU
| Q4 25 | $640.0M | $2.7B | ||
| Q3 25 | $718.4M | $2.6B | ||
| Q2 25 | $673.0M | $2.6B | ||
| Q1 25 | $596.3M | $2.5B | ||
| Q4 24 | $562.8M | $2.5B | ||
| Q3 24 | $616.3M | $2.5B | ||
| Q2 24 | $609.6M | $2.4B | ||
| Q1 24 | $621.4M | $2.4B |
总资产AXLROKU
| Q4 25 | $6.7B | $4.4B | ||
| Q3 25 | $5.3B | $4.4B | ||
| Q2 25 | $5.3B | $4.3B | ||
| Q1 25 | $5.1B | $4.2B | ||
| Q4 24 | $5.1B | $4.3B | ||
| Q3 24 | $5.3B | $4.3B | ||
| Q2 24 | $5.3B | $4.1B | ||
| Q1 24 | $5.4B | $4.2B |
负债/权益比AXLROKU
| Q4 25 | 6.31× | — | ||
| Q3 25 | 3.61× | — | ||
| Q2 25 | 3.86× | — | ||
| Q1 25 | 4.38× | — | ||
| Q4 24 | 4.58× | — | ||
| Q3 24 | 4.28× | — | ||
| Q2 24 | 4.42× | — | ||
| Q1 24 | 4.40× | — |
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 | $120.5M | $107.7M |
| 自由现金流经营现金流 - 资本支出 | $54.7M | $106.6M |
| 自由现金流率自由现金流/营收 | 4.0% | 7.6% |
| 资本支出强度资本支出/营收 | 4.8% | 0.1% |
| 现金转化率经营现金流/净利润 | — | 1.34× |
| 过去12个月自由现金流最近4个季度 | $155.1M | $478.4M |
8季度趋势，按日历期对齐
经营现金流AXLROKU
| Q4 25 | $120.5M | $107.7M | ||
| Q3 25 | $143.3M | $127.6M | ||
| Q2 25 | $91.9M | $109.7M | ||
| Q1 25 | $55.9M | $138.7M | ||
| Q4 24 | $151.2M | $79.3M | ||
| Q3 24 | $143.6M | $68.7M | ||
| Q2 24 | $142.8M | $23.4M | ||
| Q1 24 | $17.8M | $46.7M |
自由现金流AXLROKU
| Q4 25 | $54.7M | $106.6M | ||
| Q3 25 | $79.2M | $126.5M | ||
| Q2 25 | $34.6M | $108.6M | ||
| Q1 25 | $-13.4M | $136.8M | ||
| Q4 24 | $73.2M | $76.8M | ||
| Q3 24 | $70.4M | $67.6M | ||
| Q2 24 | $94.0M | $22.5M | ||
| Q1 24 | $-30.2M | $46.0M |
自由现金流率AXLROKU
| Q4 25 | 4.0% | 7.6% | ||
| Q3 25 | 5.3% | 10.4% | ||
| Q2 25 | 2.3% | 9.8% | ||
| Q1 25 | -0.9% | 13.4% | ||
| Q4 24 | 5.3% | 6.4% | ||
| Q3 24 | 4.7% | 6.4% | ||
| Q2 24 | 5.8% | 2.3% | ||
| Q1 24 | -1.9% | 5.2% |
资本支出强度AXLROKU
| Q4 25 | 4.8% | 0.1% | ||
| Q3 25 | 4.3% | 0.1% | ||
| Q2 25 | 3.7% | 0.1% | ||
| Q1 25 | 4.9% | 0.2% | ||
| Q4 24 | 5.6% | 0.2% | ||
| Q3 24 | 4.9% | 0.1% | ||
| Q2 24 | 3.0% | 0.1% | ||
| Q1 24 | 3.0% | 0.1% |
现金转化率AXLROKU
| Q4 25 | — | 1.34× | ||
| Q3 25 | 15.58× | 5.14× | ||
| Q2 25 | 2.34× | 10.45× | ||
| Q1 25 | 7.87× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 14.36× | — | ||
| Q2 24 | 7.85× | — | ||
| Q1 24 | 0.87× | — |
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
AXL
| Driveline | $748.4M | 54% |
| Other | $345.7M | 25% |
| Metal Forming | $289.8M | 21% |
ROKU
| Services | $1.2B | 88% |
| Products | $170.9M | 12% |
