vs
BranchOut Food Inc.（BOF）与AIRWA INC.（YYAI）财务数据对比。点击上方公司名可切换其他公司
BranchOut Food Inc.的季度营收约是AIRWA INC.的1.3倍（$4.0M vs $3.0M），AIRWA INC.净利率更高（-7.4% vs -50.6%，领先43.2%），AIRWA INC.同比增速更快（729.8% vs 181.9%），过去两年BranchOut Food Inc.的营收复合增速更高（65.4% vs 14.3%）
Food Lion是美国区域连锁超市品牌，总部位于北卡罗来纳州索尔兹伯里，目前在全美10个州经营超过1000家门店，雇佣员工超过8.2万人。该品牌1957年创立之初名为Food Town，最初只是索尔兹伯里的一家杂货门店，之后逐步扩张至北卡罗来纳州多地。
Flying W航空公司（FWA）起源于1961年，创始人在新泽西开设了Flying W机场，打造可通航降落的度假胜地，在20世纪60年代末70年代初曾是知名度较高的上市企业。该公司押注阿拉斯加石油开发，1969年发展至巅峰，吸引了马特拉克家族投资，还吸纳两名好莱坞演员加入董事会，并收购了阿拉斯加的Red Dodge航空，购入飞机借阿拉斯加输油管道项目谋求发展。
BOF vs YYAI — 直观对比
营收规模更大
BOF
是对方的1.3倍
$3.0M
营收增速更快
YYAI
高出547.9%
181.9%
净利率更高
YYAI
高出43.2%
-50.6%
两年增速更快
BOF
近两年复合增速
14.3%
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $4.0M | $3.0M |
| 净利润 | $-2.0M | $-221.8K |
| 毛利率 | 7.6% | 75.2% |
| 营业利润率 | -47.6% | 1.8% |
| 净利率 | -50.6% | -7.4% |
| 营收同比 | 181.9% | 729.8% |
| 净利润同比 | -36.5% | 83.8% |
| 每股收益（稀释后） | $-0.15 | $-0.05 |
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BOFYYAI
| Q4 25 | $4.0M | $3.0M | ||
| Q3 25 | $3.2M | $3.0M | ||
| Q2 25 | $3.3M | $3.0M | ||
| Q1 25 | $3.2M | $3.3M | ||
| Q4 24 | $1.4M | $3.3M | ||
| Q3 24 | $2.2M | $3.3M | ||
| Q2 24 | $1.4M | $-701.1K | ||
| Q1 24 | $1.5M | — |
净利润BOFYYAI
| Q4 25 | $-2.0M | $-221.8K | ||
| Q3 25 | $-1.6M | $1.3M | ||
| Q2 25 | $-1.6M | $552.2K | ||
| Q1 25 | $-918.4K | $-411.2K | ||
| Q4 24 | $-1.5M | $-1.4M | ||
| Q3 24 | $-1.3M | $-4.2M | ||
| Q2 24 | $-942.6K | — | ||
| Q1 24 | $-1.1M | — |
毛利率BOFYYAI
| Q4 25 | 7.6% | 75.2% | ||
| Q3 25 | 17.7% | 75.2% | ||
| Q2 25 | 18.4% | 75.2% | ||
| Q1 25 | 17.3% | 77.3% | ||
| Q4 24 | 0.9% | 77.3% | ||
| Q3 24 | 15.4% | 77.3% | ||
| Q2 24 | 10.9% | — | ||
| Q1 24 | 19.3% | — |
营业利润率BOFYYAI
| Q4 25 | -47.6% | 1.8% | ||
| Q3 25 | -44.3% | 49.7% | ||
| Q2 25 | -40.8% | 42.7% | ||
| Q1 25 | -21.4% | 16.2% | ||
| Q4 24 | -80.7% | 71.2% | ||
| Q3 24 | -41.4% | 74.6% | ||
| Q2 24 | -60.6% | — | ||
| Q1 24 | -69.9% | — |
净利率BOFYYAI
| Q4 25 | -50.6% | -7.4% | ||
| Q3 25 | -48.8% | 42.0% | ||
| Q2 25 | -48.6% | 18.4% | ||
| Q1 25 | -28.8% | -12.6% | ||
| Q4 24 | -104.5% | -41.7% | ||
| Q3 24 | -58.3% | -129.0% | ||
| Q2 24 | -69.2% | — | ||
| Q1 24 | -71.6% | — |
每股收益（稀释后）BOFYYAI
| Q4 25 | $-0.15 | $-0.05 | ||
| Q3 25 | $-0.14 | — | ||
| Q2 25 | $-0.17 | — | ||
| Q1 25 | $-0.11 | $-1.41 | ||
| Q4 24 | $-0.16 | $6.43 | ||
| Q3 24 | $-0.19 | $-1.91 | ||
| Q2 24 | $-0.22 | $-30.98 | ||
| Q1 24 | $-0.26 | — |
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 | — | $107.0M |
| 总债务越低越好 | $4.9M | — |
| 股东权益账面价值 | $5.6M | $165.4M |
| 总资产 | $14.5M | $172.1M |
| 负债/权益比越低杠杆越低 | 0.89× | — |
8季度趋势，按日历期对齐
现金及短期投资BOFYYAI
| Q4 25 | — | $107.0M | ||
| Q3 25 | — | $2.5M | ||
| Q2 25 | — | $1.4M | ||
| Q1 25 | — | $4.3M | ||
| Q4 24 | — | $18.1M | ||
| Q3 24 | — | $18.2M | ||
| Q2 24 | — | $1.8M | ||
| Q1 24 | — | — |
总债务BOFYYAI
| Q4 25 | $4.9M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益BOFYYAI
| Q4 25 | $5.6M | $165.4M | ||
| Q3 25 | $5.1M | $26.2M | ||
| Q2 25 | $3.5M | $25.3M | ||
| Q1 25 | $3.9M | $26.1M | ||
| Q4 24 | $2.3M | $8.0M | ||
| Q3 24 | $1.5M | $9.4M | ||
| Q2 24 | $2.0M | $9.6M | ||
| Q1 24 | $1.7M | — |
总资产BOFYYAI
| Q4 25 | $14.5M | $172.1M | ||
| Q3 25 | $14.7M | $34.7M | ||
| Q2 25 | $13.2M | $32.9M | ||
| Q1 25 | $14.1M | $30.7M | ||
| Q4 24 | $12.9M | $21.6M | ||
| Q3 24 | $9.6M | $23.2M | ||
| Q2 24 | $6.7M | $23.2M | ||
| Q1 24 | $2.7M | — |
负债/权益比BOFYYAI
| Q4 25 | 0.89× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| 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 | $-1.9M | $-30.8M |
| 自由现金流经营现金流 - 资本支出 | $-2.1M | — |
| 自由现金流率自由现金流/营收 | -52.6% | — |
| 资本支出强度资本支出/营收 | 4.3% | — |
| 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 | $-7.7M | — |
8季度趋势，按日历期对齐
经营现金流BOFYYAI
| Q4 25 | $-1.9M | $-30.8M | ||
| Q3 25 | $-1.1M | $-1.1M | ||
| Q2 25 | $-2.0M | $-423.7K | ||
| Q1 25 | $-1.9M | $-133.8K | ||
| Q4 24 | $-1.6M | $779.4K | ||
| Q3 24 | $-1.9M | $-601.3K | ||
| Q2 24 | $-853.9K | $-460.3K | ||
| Q1 24 | $-503.6K | — |
自由现金流BOFYYAI
| Q4 25 | $-2.1M | — | ||
| Q3 25 | $-1.2M | — | ||
| Q2 25 | $-2.1M | — | ||
| Q1 25 | $-2.3M | — | ||
| Q4 24 | $-2.3M | — | ||
| Q3 24 | $-3.4M | — | ||
| Q2 24 | $-1.4M | — | ||
| Q1 24 | $-553.6K | — |
自由现金流率BOFYYAI
| Q4 25 | -52.6% | — | ||
| Q3 25 | -37.4% | — | ||
| Q2 25 | -64.5% | — | ||
| Q1 25 | -72.2% | — | ||
| Q4 24 | -163.6% | — | ||
| Q3 24 | -157.9% | — | ||
| Q2 24 | -101.3% | — | ||
| Q1 24 | -37.7% | — |
资本支出强度BOFYYAI
| Q4 25 | 4.3% | — | ||
| Q3 25 | 2.6% | — | ||
| Q2 25 | 3.4% | — | ||
| Q1 25 | 11.8% | — | ||
| Q4 24 | 51.1% | — | ||
| Q3 24 | 70.8% | — | ||
| Q2 24 | 38.6% | — | ||
| Q1 24 | 3.4% | — |
现金转化率BOFYYAI
| Q4 25 | — | — | ||
| Q3 25 | — | -0.86× | ||
| Q2 25 | — | -0.77× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| 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
