vs
Traeger, Inc.（COOK）与WESBANCO INC（WSBC）财务数据对比。点击上方公司名可切换其他公司
WESBANCO INC的季度营收约是Traeger, Inc.的1.8倍（$257.2M vs $145.4M），WESBANCO INC净利率更高（34.5% vs -11.8%，领先46.3%），过去两年WESBANCO INC的营收复合增速更高（31.9% vs 0.2%）
Traeger, Inc.是一家专注于户外烹饪设备研发生产的企业，主营高端木颗粒烤炉、配套配件及专用木颗粒燃料，主要面向北美、欧洲、澳洲市场，通过零售渠道和直营模式服务家庭及商用餐饮客户。
WesBanco是一家总部位于美国西弗吉尼亚州惠灵的银行控股公司，业务覆盖广泛，目前在西弗吉尼亚州、俄亥俄州、宾夕法尼亚州西部、肯塔基州、马里兰州及印第安纳州南部拥有超过200家营业网点，为当地客户提供多元金融服务。
COOK vs WSBC — 直观对比
营收规模更大
WSBC
是对方的1.8倍
$145.4M
净利率更高
WSBC
高出46.3%
-11.8%
两年增速更快
WSBC
近两年复合增速
0.2%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $145.4M | $257.2M |
| 净利润 | $-17.2M | $88.6M |
| 毛利率 | 37.4% | — |
| 营业利润率 | -8.0% | — |
| 净利率 | -11.8% | 34.5% |
| 营收同比 | -13.8% | — |
| 净利润同比 | -147.2% | 54.4% |
| 每股收益（稀释后） | $-0.13 | $0.88 |
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COOKWSBC
| Q1 26 | — | $257.2M | ||
| Q4 25 | $145.4M | $265.6M | ||
| Q3 25 | $125.4M | $261.6M | ||
| Q2 25 | $145.5M | $260.7M | ||
| Q1 25 | $143.3M | $193.2M | ||
| Q4 24 | $168.6M | $162.9M | ||
| Q3 24 | $122.0M | $150.8M | ||
| Q2 24 | $168.5M | $147.9M |
净利润COOKWSBC
| Q1 26 | — | $88.6M | ||
| Q4 25 | $-17.2M | $91.1M | ||
| Q3 25 | $-89.8M | $83.6M | ||
| Q2 25 | $-7.4M | $57.4M | ||
| Q1 25 | $-778.0K | $-9.0M | ||
| Q4 24 | $-7.0M | $49.6M | ||
| Q3 24 | $-19.8M | $37.3M | ||
| Q2 24 | $-2.6M | $28.9M |
毛利率COOKWSBC
| Q1 26 | — | — | ||
| Q4 25 | 37.4% | — | ||
| Q3 25 | 38.7% | — | ||
| Q2 25 | 39.2% | — | ||
| Q1 25 | 41.5% | — | ||
| Q4 24 | 40.9% | — | ||
| Q3 24 | 42.3% | — | ||
| Q2 24 | 42.9% | — |
营业利润率COOKWSBC
| Q1 26 | — | — | ||
| Q4 25 | -8.0% | 43.2% | ||
| Q3 25 | -66.5% | 39.5% | ||
| Q2 25 | -4.2% | 27.2% | ||
| Q1 25 | 2.4% | -5.0% | ||
| Q4 24 | -0.1% | 38.0% | ||
| Q3 24 | -6.1% | 29.7% | ||
| Q2 24 | 2.8% | 23.7% |
净利率COOKWSBC
| Q1 26 | — | 34.5% | ||
| Q4 25 | -11.8% | 34.3% | ||
| Q3 25 | -71.6% | 31.9% | ||
| Q2 25 | -5.1% | 22.0% | ||
| Q1 25 | -0.5% | -4.7% | ||
| Q4 24 | -4.1% | 30.5% | ||
| Q3 24 | -16.2% | 24.7% | ||
| Q2 24 | -1.5% | 19.5% |
每股收益（稀释后）COOKWSBC
| Q1 26 | — | $0.88 | ||
| Q4 25 | $-0.13 | $0.97 | ||
| Q3 25 | $-0.67 | $0.84 | ||
| Q2 25 | $-0.06 | $0.57 | ||
| Q1 25 | $-0.01 | $-0.15 | ||
| Q4 24 | $-0.06 | $0.72 | ||
| Q3 24 | $-0.15 | $0.54 | ||
| Q2 24 | $-0.02 | $0.44 |
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 | $19.6M | — |
| 总债务越低越好 | $403.3M | — |
| 股东权益账面价值 | $170.8M | $4.1B |
| 总资产 | $676.0M | $27.5B |
| 负债/权益比越低杠杆越低 | 2.36× | — |
8季度趋势，按日历期对齐
现金及短期投资COOKWSBC
| Q1 26 | — | — | ||
| Q4 25 | $19.6M | $956.1M | ||
| Q3 25 | $5.9M | $1.0B | ||
| Q2 25 | $10.3M | $1.2B | ||
| Q1 25 | $12.0M | $1.1B | ||
| Q4 24 | $15.0M | $568.1M | ||
| Q3 24 | $16.9M | $620.9M | ||
| Q2 24 | $18.0M | $486.8M |
总债务COOKWSBC
| Q1 26 | — | — | ||
| Q4 25 | $403.3M | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $403.6M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益COOKWSBC
| Q1 26 | — | $4.1B | ||
| Q4 25 | $170.8M | $4.0B | ||
| Q3 25 | $186.1M | $4.1B | ||
| Q2 25 | $274.2M | $3.8B | ||
| Q1 25 | $279.6M | $3.8B | ||
| Q4 24 | $276.4M | $2.8B | ||
| Q3 24 | $279.8M | $2.8B | ||
| Q2 24 | $297.3M | $2.5B |
总资产COOKWSBC
| Q1 26 | — | $27.5B | ||
| Q4 25 | $676.0M | $27.7B | ||
| Q3 25 | $689.6M | $27.5B | ||
| Q2 25 | $780.6M | $27.6B | ||
| Q1 25 | $825.6M | $27.4B | ||
| Q4 24 | $830.7M | $18.7B | ||
| Q3 24 | $818.1M | $18.5B | ||
| Q2 24 | $842.4M | $18.1B |
负债/权益比COOKWSBC
| Q1 26 | — | — | ||
| Q4 25 | 2.36× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.46× | — | ||
| Q3 24 | — | — | ||
| Q2 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 | $15.5M | — |
| 自由现金流经营现金流 - 资本支出 | $14.2M | — |
| 自由现金流率自由现金流/营收 | 9.8% | — |
| 资本支出强度资本支出/营收 | 0.9% | — |
| 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 | $13.6M | — |
8季度趋势，按日历期对齐
经营现金流COOKWSBC
| Q1 26 | — | — | ||
| Q4 25 | $15.5M | $290.4M | ||
| Q3 25 | $7.6M | $116.9M | ||
| Q2 25 | $18.3M | $105.0M | ||
| Q1 25 | $-20.8M | $-26.4M | ||
| Q4 24 | $7.5M | $211.0M | ||
| Q3 24 | $15.1M | $60.7M | ||
| Q2 24 | $13.9M | $18.2M |
自由现金流COOKWSBC
| Q1 26 | — | — | ||
| Q4 25 | $14.2M | $280.0M | ||
| Q3 25 | $6.4M | $114.9M | ||
| Q2 25 | $15.7M | $98.3M | ||
| Q1 25 | $-22.7M | $-30.7M | ||
| Q4 24 | $5.5M | $200.7M | ||
| Q3 24 | $12.8M | $56.9M | ||
| Q2 24 | $11.8M | $17.3M |
自由现金流率COOKWSBC
| Q1 26 | — | — | ||
| Q4 25 | 9.8% | 105.4% | ||
| Q3 25 | 5.1% | 43.9% | ||
| Q2 25 | 10.8% | 37.7% | ||
| Q1 25 | -15.8% | -15.9% | ||
| Q4 24 | 3.3% | 123.2% | ||
| Q3 24 | 10.5% | 37.7% | ||
| Q2 24 | 7.0% | 11.7% |
资本支出强度COOKWSBC
| Q1 26 | — | — | ||
| Q4 25 | 0.9% | 3.9% | ||
| Q3 25 | 0.9% | 0.8% | ||
| Q2 25 | 1.8% | 2.6% | ||
| Q1 25 | 1.3% | 2.2% | ||
| Q4 24 | 1.2% | 6.3% | ||
| Q3 24 | 1.9% | 2.5% | ||
| Q2 24 | 1.2% | 0.6% |
现金转化率COOKWSBC
| Q1 26 | — | — | ||
| Q4 25 | — | 3.19× | ||
| Q3 25 | — | 1.40× | ||
| Q2 25 | — | 1.83× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 4.25× | ||
| Q3 24 | — | 1.63× | ||
| Q2 24 | — | 0.63× |
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
COOK
| Grills | $60.6M | 42% |
| Accessories | $49.2M | 34% |
| Consumables | $35.5M | 24% |
WSBC
| Net Interest Income | $215.4M | 84% |
| Noninterest Income | $41.8M | 16% |
