vs
BUILD-A-BEAR WORKSHOP INC（BBW）与REPUBLIC BANCORP INC（RBCAA）财务数据对比。点击上方公司名可切换其他公司
BUILD-A-BEAR WORKSHOP INC的季度营收约是REPUBLIC BANCORP INC的1.3倍（$122.7M vs $94.3M），REPUBLIC BANCORP INC净利率更高（24.2% vs 6.6%，领先17.6%），REPUBLIC BANCORP INC同比增速更快（5.3% vs 2.7%），REPUBLIC BANCORP INC自由现金流更多（$161.1M vs $1.7M）
Build-A-Bear Workshop是源自美国的定制毛绒玩具零售商，总部位于密苏里州圣路易斯。顾客到店后可全程参与互动流程，亲手制作并根据自身偏好定制毛绒玩具，可选择不同香味、音效、造型与服饰，它是目前全球最大的同类毛绒玩具定制连锁品牌。
肯塔基州共和银行是美国的一家区域性银行控股企业，提供零售及商业银行全品类服务，涵盖个人存贷款、企业融资、按揭产品及财富管理解决方案，主要服务肯塔基州及周边州的个人消费者和中小企业客户。
BBW vs RBCAA — 直观对比
营收规模更大
BBW
是对方的1.3倍
$94.3M
营收增速更快
RBCAA
高出2.6%
2.7%
净利率更高
RBCAA
高出17.6%
6.6%
自由现金流更多
RBCAA
多$159.4M
$1.7M
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $122.7M | $94.3M |
| 净利润 | $8.1M | $22.8M |
| 毛利率 | 53.7% | — |
| 营业利润率 | 8.7% | 29.3% |
| 净利率 | 6.6% | 24.2% |
| 营收同比 | 2.7% | 5.3% |
| 净利润同比 | -17.7% | 20.0% |
| 每股收益（稀释后） | $0.62 | — |
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BBWRBCAA
| Q4 25 | $122.7M | $94.3M | ||
| Q3 25 | $124.2M | $93.5M | ||
| Q2 25 | $128.4M | $93.8M | ||
| Q1 25 | $150.4M | $135.8M | ||
| Q4 24 | — | $89.5M | ||
| Q3 24 | — | $88.1M | ||
| Q2 24 | — | $86.9M | ||
| Q1 24 | — | $120.3M |
净利润BBWRBCAA
| Q4 25 | $8.1M | $22.8M | ||
| Q3 25 | $12.4M | $29.7M | ||
| Q2 25 | $15.3M | $31.5M | ||
| Q1 25 | $21.7M | $47.3M | ||
| Q4 24 | — | $19.0M | ||
| Q3 24 | — | $26.5M | ||
| Q2 24 | — | $25.2M | ||
| Q1 24 | — | $30.6M |
毛利率BBWRBCAA
| Q4 25 | 53.7% | — | ||
| Q3 25 | 57.6% | — | ||
| Q2 25 | 56.8% | — | ||
| Q1 25 | 56.6% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率BBWRBCAA
| Q4 25 | 8.7% | 29.3% | ||
| Q3 25 | 12.3% | 40.4% | ||
| Q2 25 | 15.3% | 43.0% | ||
| Q1 25 | 18.3% | 44.1% | ||
| Q4 24 | — | 25.8% | ||
| Q3 24 | — | 38.4% | ||
| Q2 24 | — | 37.0% | ||
| Q1 24 | — | 32.2% |
净利率BBWRBCAA
| Q4 25 | 6.6% | 24.2% | ||
| Q3 25 | 10.0% | 31.8% | ||
| Q2 25 | 11.9% | 33.5% | ||
| Q1 25 | 14.4% | 34.8% | ||
| Q4 24 | — | 21.2% | ||
| Q3 24 | — | 30.1% | ||
| Q2 24 | — | 29.0% | ||
| Q1 24 | — | 25.4% |
每股收益（稀释后）BBWRBCAA
| Q4 25 | $0.62 | — | ||
| Q3 25 | $0.94 | — | ||
| Q2 25 | $1.17 | — | ||
| Q1 25 | $1.61 | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $27.7M | $220.0M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $150.6M | $1.1B |
| 总资产 | $326.5M | $7.0B |
| 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BBWRBCAA
| Q4 25 | $27.7M | $220.0M | ||
| Q3 25 | $39.1M | $484.2M | ||
| Q2 25 | $44.3M | $484.8M | ||
| Q1 25 | $27.8M | $793.0M | ||
| Q4 24 | — | $432.2M | ||
| Q3 24 | — | $530.9M | ||
| Q2 24 | — | $400.1M | ||
| Q1 24 | — | $546.4M |
股东权益BBWRBCAA
| Q4 25 | $150.6M | $1.1B | ||
| Q3 25 | $155.4M | $1.1B | ||
| Q2 25 | $148.7M | $1.1B | ||
| Q1 25 | $139.1M | $1.0B | ||
| Q4 24 | — | $992.0M | ||
| Q3 24 | — | $979.7M | ||
| Q2 24 | — | $955.4M | ||
| Q1 24 | — | $935.6M |
总资产BBWRBCAA
| Q4 25 | $326.5M | $7.0B | ||
| Q3 25 | $318.2M | $7.0B | ||
| Q2 25 | $308.3M | $7.0B | ||
| Q1 25 | $290.0M | $7.1B | ||
| Q4 24 | — | $6.8B | ||
| Q3 24 | — | $6.7B | ||
| Q2 24 | — | $6.6B | ||
| Q1 24 | — | $6.9B |
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 | $8.2M | $168.2M |
| 自由现金流经营现金流 - 资本支出 | $1.7M | $161.1M |
| 自由现金流率自由现金流/营收 | 1.4% | 170.9% |
| 资本支出强度资本支出/营收 | 5.3% | 7.5% |
| 现金转化率经营现金流/净利润 | 1.01× | 7.37× |
| 过去12个月自由现金流最近4个季度 | $37.2M | $288.6M |
8季度趋势，按日历期对齐
经营现金流BBWRBCAA
| Q4 25 | $8.2M | $168.2M | ||
| Q3 25 | $4.2M | $33.3M | ||
| Q2 25 | $27.8M | $8.4M | ||
| Q1 25 | $19.5M | $93.2M | ||
| Q4 24 | — | $149.0M | ||
| Q3 24 | — | $51.3M | ||
| Q2 24 | — | $4.0M | ||
| Q1 24 | — | $71.2M |
自由现金流BBWRBCAA
| Q4 25 | $1.7M | $161.1M | ||
| Q3 25 | $793.0K | $30.8M | ||
| Q2 25 | $24.9M | $5.2M | ||
| Q1 25 | $9.8M | $91.6M | ||
| Q4 24 | — | $143.2M | ||
| Q3 24 | — | $49.8M | ||
| Q2 24 | — | $2.7M | ||
| Q1 24 | — | $69.1M |
自由现金流率BBWRBCAA
| Q4 25 | 1.4% | 170.9% | ||
| Q3 25 | 0.6% | 32.9% | ||
| Q2 25 | 19.4% | 5.5% | ||
| Q1 25 | 6.5% | 67.4% | ||
| Q4 24 | — | 160.0% | ||
| Q3 24 | — | 56.5% | ||
| Q2 24 | — | 3.1% | ||
| Q1 24 | — | 57.5% |
资本支出强度BBWRBCAA
| Q4 25 | 5.3% | 7.5% | ||
| Q3 25 | 2.8% | 2.6% | ||
| Q2 25 | 2.3% | 3.5% | ||
| Q1 25 | 6.5% | 1.2% | ||
| Q4 24 | — | 6.5% | ||
| Q3 24 | — | 1.7% | ||
| Q2 24 | — | 1.5% | ||
| Q1 24 | — | 1.7% |
现金转化率BBWRBCAA
| Q4 25 | 1.01× | 7.37× | ||
| Q3 25 | 0.34× | 1.12× | ||
| Q2 25 | 1.81× | 0.27× | ||
| Q1 25 | 0.90× | 1.97× | ||
| Q4 24 | — | 7.84× | ||
| Q3 24 | — | 1.93× | ||
| Q2 24 | — | 0.16× | ||
| Q1 24 | — | 2.33× |
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
BBW
| Direct To Consumer | $112.3M | 92% |
| Commercial Product And Service | $8.9M | 7% |
| International Franchising | $1.5M | 1% |
RBCAA
暂无分部数据
