vs
Cable One, Inc.（CABO）与PELOTON INTERACTIVE, INC.（PTON）财务数据对比。点击上方公司名可切换其他公司
PELOTON INTERACTIVE, INC.的季度营收约是Cable One, Inc.的1.8倍（$656.5M vs $363.7M），PELOTON INTERACTIVE, INC.同比增速更快（-2.6% vs -6.1%），Cable One, Inc.自由现金流更多（$71.6M vs $71.0M）
Cable One, Inc.是美国一家宽带通信服务商，以Sparklight为品牌面向美国24个州的110万个人及商业客户提供有线电视、互联网与电话服务。该公司还拥有Fidelity Communications品牌，在阿肯色、路易斯安那、密苏里、俄克拉荷马与德克萨斯提供同类通信服务，其总部坐落于亚利桑那州凤凰城。
派乐腾（Peloton Interactive）是总部位于美国纽约的健身设备与媒体服务商，主打搭载联网触控屏的动感单车、跑步机、室内划船器等产品，用户付费订阅即可观看直播和录播健身课程，设备内置传感器可追踪运动功率等数据，为用户提供实时运动表现反馈，还支持排行榜功能与其他用户互动比拼。
CABO vs PTON — 直观对比
营收规模更大
PTON
是对方的1.8倍
$363.7M
营收增速更快
PTON
高出3.5%
-6.1%
自由现金流更多
CABO
多$551.0K
$71.0M
损益表 — Q4 FY2025 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $363.7M | $656.5M |
| 净利润 | — | $-38.8M |
| 毛利率 | — | 50.5% |
| 营业利润率 | 25.2% | -2.2% |
| 净利率 | — | -5.9% |
| 营收同比 | -6.1% | -2.6% |
| 净利润同比 | — | 57.8% |
| 每股收益（稀释后） | $-0.49 | $-0.09 |
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CABOPTON
| Q4 25 | $363.7M | $656.5M | ||
| Q3 25 | $376.0M | $550.8M | ||
| Q2 25 | $381.1M | — | ||
| Q1 25 | $380.6M | — | ||
| Q4 24 | $387.2M | — | ||
| Q3 24 | $393.6M | — | ||
| Q2 24 | $394.5M | — | ||
| Q1 24 | $404.3M | — |
净利润CABOPTON
| Q4 25 | — | $-38.8M | ||
| Q3 25 | $86.5M | $13.9M | ||
| Q2 25 | $-438.0M | — | ||
| Q1 25 | $2.6M | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $44.2M | — | ||
| Q2 24 | $38.2M | — | ||
| Q1 24 | $37.4M | — |
毛利率CABOPTON
| Q4 25 | — | 50.5% | ||
| Q3 25 | — | 51.5% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率CABOPTON
| Q4 25 | 25.2% | -2.2% | ||
| Q3 25 | 25.2% | 7.5% | ||
| Q2 25 | -128.4% | — | ||
| Q1 25 | 25.1% | — | ||
| Q4 24 | 26.2% | — | ||
| Q3 24 | 28.0% | — | ||
| Q2 24 | 27.9% | — | ||
| Q1 24 | 29.6% | — |
净利率CABOPTON
| Q4 25 | — | -5.9% | ||
| Q3 25 | 23.0% | 2.5% | ||
| Q2 25 | -114.9% | — | ||
| Q1 25 | 0.7% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 11.2% | — | ||
| Q2 24 | 9.7% | — | ||
| Q1 24 | 9.2% | — |
每股收益（稀释后）CABOPTON
| Q4 25 | $-0.49 | $-0.09 | ||
| Q3 25 | $14.52 | $0.03 | ||
| Q2 25 | $-77.70 | — | ||
| Q1 25 | $0.46 | — | ||
| Q4 24 | $-18.05 | — | ||
| Q3 24 | $7.58 | — | ||
| Q2 24 | $6.58 | — | ||
| Q1 24 | $6.46 | — |
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 | $152.8M | $1.2B |
| 总债务越低越好 | $2.6B | $1.5B |
| 股东权益账面价值 | $1.4B | $-326.7M |
| 总资产 | $5.6B | $2.2B |
| 负债/权益比越低杠杆越低 | 1.81× | — |
8季度趋势，按日历期对齐
现金及短期投资CABOPTON
| Q4 25 | $152.8M | $1.2B | ||
| Q3 25 | $166.6M | $1.1B | ||
| Q2 25 | $152.9M | — | ||
| Q1 25 | $149.1M | — | ||
| Q4 24 | $153.6M | — | ||
| Q3 24 | $226.6M | — | ||
| Q2 24 | $201.5M | — | ||
| Q1 24 | $210.7M | — |
总债务CABOPTON
| Q4 25 | $2.6B | $1.5B | ||
| Q3 25 | $2.7B | $1.5B | ||
| Q2 25 | $2.9B | — | ||
| Q1 25 | $3.0B | — | ||
| Q4 24 | $3.6B | — | ||
| Q3 24 | $3.5B | — | ||
| Q2 24 | $3.5B | — | ||
| Q1 24 | $3.6B | — |
股东权益CABOPTON
| Q4 25 | $1.4B | $-326.7M | ||
| Q3 25 | $1.4B | $-347.0M | ||
| Q2 25 | $1.3B | — | ||
| Q1 25 | $1.8B | — | ||
| Q4 24 | $1.8B | — | ||
| Q3 24 | $1.9B | — | ||
| Q2 24 | $1.9B | — | ||
| Q1 24 | $1.9B | — |
总资产CABOPTON
| Q4 25 | $5.6B | $2.2B | ||
| Q3 25 | $5.7B | $2.2B | ||
| Q2 25 | $5.8B | — | ||
| Q1 25 | $6.4B | — | ||
| Q4 24 | $6.5B | — | ||
| Q3 24 | $6.7B | — | ||
| Q2 24 | $6.7B | — | ||
| Q1 24 | $6.7B | — |
负债/权益比CABOPTON
| Q4 25 | 1.81× | — | ||
| Q3 25 | 1.88× | — | ||
| Q2 25 | 2.16× | — | ||
| Q1 25 | 1.66× | — | ||
| Q4 24 | 1.99× | — | ||
| Q3 24 | 1.84× | — | ||
| Q2 24 | 1.87× | — | ||
| Q1 24 | 1.93× | — |
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 | $145.5M | $71.9M |
| 自由现金流经营现金流 - 资本支出 | $71.6M | $71.0M |
| 自由现金流率自由现金流/营收 | 19.7% | 10.8% |
| 资本支出强度资本支出/营收 | 20.3% | 0.1% |
| 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 | $278.1M | — |
8季度趋势，按日历期对齐
经营现金流CABOPTON
| Q4 25 | $145.5M | $71.9M | ||
| Q3 25 | $156.5M | $71.9M | ||
| Q2 25 | $144.9M | — | ||
| Q1 25 | $116.3M | — | ||
| Q4 24 | $167.6M | — | ||
| Q3 24 | $176.2M | — | ||
| Q2 24 | $155.5M | — | ||
| Q1 24 | $164.8M | — |
自由现金流CABOPTON
| Q4 25 | $71.6M | $71.0M | ||
| Q3 25 | $84.8M | $67.4M | ||
| Q2 25 | $76.6M | — | ||
| Q1 25 | $45.2M | — | ||
| Q4 24 | $95.7M | — | ||
| Q3 24 | $99.2M | — | ||
| Q2 24 | $84.0M | — | ||
| Q1 24 | $98.9M | — |
自由现金流率CABOPTON
| Q4 25 | 19.7% | 10.8% | ||
| Q3 25 | 22.5% | 12.2% | ||
| Q2 25 | 20.1% | — | ||
| Q1 25 | 11.9% | — | ||
| Q4 24 | 24.7% | — | ||
| Q3 24 | 25.2% | — | ||
| Q2 24 | 21.3% | — | ||
| Q1 24 | 24.5% | — |
资本支出强度CABOPTON
| Q4 25 | 20.3% | 0.1% | ||
| Q3 25 | 19.1% | 0.8% | ||
| Q2 25 | 17.9% | — | ||
| Q1 25 | 18.7% | — | ||
| Q4 24 | 18.6% | — | ||
| Q3 24 | 19.6% | — | ||
| Q2 24 | 18.1% | — | ||
| Q1 24 | 16.3% | — |
现金转化率CABOPTON
| Q4 25 | — | — | ||
| Q3 25 | 1.81× | 5.17× | ||
| Q2 25 | — | — | ||
| Q1 25 | 44.62× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 3.99× | — | ||
| Q2 24 | 4.08× | — | ||
| Q1 24 | 4.41× | — |
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
CABO
暂无分部数据
PTON
| Subscription And Circulation | $412.6M | 63% |
| Connected Fitness Products Segment | $243.9M | 37% |
| Product Warranty | $4.0M | 1% |
