vs
德纳（DAN）与Toast, Inc.（TOST）财务数据对比。点击上方公司名可切换其他公司
Toast, Inc.的季度营收约是德纳的1.3倍（$1.6B vs $1.3B），Toast, Inc.净利率更高（6.2% vs -3.9%，领先10.0%），Toast, Inc.同比增速更快（22.0% vs -44.5%），德纳自由现金流更多（$345.0M vs $178.0M），过去两年Toast, Inc.的营收复合增速更高（23.3% vs -31.2%）
德纳（Dana Inc.）是美国知名汽车零部件供应商，创立于1904年，总部位于俄亥俄州莫米。公司为传统燃油车、混合动力车及电动车提供车桥、传动轴，以及电驱动、热管理、密封、数字设备等产品，服务于轻型车、商用车市场，业务遍及33个国家，员工近2.8万人，2022年销售额达102亿美元，位列财富世界500强。
Toast, Inc.是总部位于美国马萨诸塞州波士顿的云餐饮管理软件企业，主打基于安卓操作系统研发的一体化销售点（POS）系统，可为餐饮商家提供涵盖收银、订单管理等在内的全场景门店经营解决方案。
DAN vs TOST — 直观对比
营收规模更大
TOST
是对方的1.3倍
$1.3B
营收增速更快
TOST
高出66.5%
-44.5%
净利率更高
TOST
高出10.0%
-3.9%
自由现金流更多
DAN
多$167.0M
$178.0M
两年增速更快
TOST
近两年复合增速
-31.2%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.6B |
| 净利润 | $-50.0M | $101.0M |
| 毛利率 | 6.0% | 25.9% |
| 营业利润率 | -0.2% | 5.2% |
| 净利率 | -3.9% | 6.2% |
| 营收同比 | -44.5% | 22.0% |
| 净利润同比 | 37.5% | 215.6% |
| 每股收益（稀释后） | $-0.36 | $0.18 |
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DANTOST
| Q4 25 | $1.3B | $1.6B | ||
| Q3 25 | $1.9B | $1.6B | ||
| Q2 25 | $1.9B | $1.6B | ||
| Q1 25 | $2.4B | $1.3B | ||
| Q4 24 | $2.3B | $1.3B | ||
| Q3 24 | $2.5B | $1.3B | ||
| Q2 24 | $2.7B | $1.2B | ||
| Q1 24 | $2.7B | $1.1B |
净利润DANTOST
| Q4 25 | $-50.0M | $101.0M | ||
| Q3 25 | $83.0M | $105.0M | ||
| Q2 25 | $27.0M | $80.0M | ||
| Q1 25 | $25.0M | $56.0M | ||
| Q4 24 | $-80.0M | $32.0M | ||
| Q3 24 | $4.0M | $56.0M | ||
| Q2 24 | $16.0M | $14.0M | ||
| Q1 24 | $3.0M | $-83.0M |
毛利率DANTOST
| Q4 25 | 6.0% | 25.9% | ||
| Q3 25 | 8.7% | 26.5% | ||
| Q2 25 | 7.1% | 25.3% | ||
| Q1 25 | 9.4% | 25.9% | ||
| Q4 24 | 5.7% | 24.9% | ||
| Q3 24 | 9.9% | 24.7% | ||
| Q2 24 | 9.3% | 23.0% | ||
| Q1 24 | 8.9% | 23.2% |
营业利润率DANTOST
| Q4 25 | -0.2% | 5.2% | ||
| Q3 25 | 2.8% | 5.1% | ||
| Q2 25 | 0.8% | 5.2% | ||
| Q1 25 | 3.1% | 3.2% | ||
| Q4 24 | -1.5% | 2.5% | ||
| Q3 24 | 3.6% | 2.6% | ||
| Q2 24 | 3.8% | 0.4% | ||
| Q1 24 | 2.6% | -5.2% |
净利率DANTOST
| Q4 25 | -3.9% | 6.2% | ||
| Q3 25 | 4.3% | 6.4% | ||
| Q2 25 | 1.4% | 5.2% | ||
| Q1 25 | 1.1% | 4.2% | ||
| Q4 24 | -3.4% | 2.4% | ||
| Q3 24 | 0.2% | 4.3% | ||
| Q2 24 | 0.6% | 1.1% | ||
| Q1 24 | 0.1% | -7.7% |
每股收益（稀释后）DANTOST
| Q4 25 | $-0.36 | $0.18 | ||
| Q3 25 | $0.64 | $0.16 | ||
| Q2 25 | $0.19 | $0.13 | ||
| Q1 25 | $0.17 | $0.09 | ||
| Q4 24 | $-0.55 | $0.09 | ||
| Q3 24 | $0.03 | $0.07 | ||
| Q2 24 | $0.11 | $0.02 | ||
| Q1 24 | $0.02 | $-0.15 |
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 | $469.0M | $1.4B |
| 总债务越低越好 | $2.6B | — |
| 股东权益账面价值 | $840.0M | $2.1B |
| 总资产 | $7.8B | $3.1B |
| 负债/权益比越低杠杆越低 | 3.05× | — |
8季度趋势，按日历期对齐
现金及短期投资DANTOST
| Q4 25 | $469.0M | $1.4B | ||
| Q3 25 | $414.0M | $1.4B | ||
| Q2 25 | $486.0M | $1.2B | ||
| Q1 25 | $507.0M | $1.0B | ||
| Q4 24 | $494.0M | $903.0M | ||
| Q3 24 | $419.0M | $761.0M | ||
| Q2 24 | $419.0M | $691.0M | ||
| Q1 24 | $351.0M | $578.0M |
总债务DANTOST
| Q4 25 | $2.6B | — | ||
| Q3 25 | $2.6B | — | ||
| Q2 25 | $2.6B | — | ||
| Q1 25 | $2.4B | — | ||
| Q4 24 | $2.4B | — | ||
| Q3 24 | $2.4B | — | ||
| Q2 24 | $2.4B | — | ||
| Q1 24 | $2.6B | — |
股东权益DANTOST
| Q4 25 | $840.0M | $2.1B | ||
| Q3 25 | $1.1B | $2.0B | ||
| Q2 25 | $1.2B | $1.8B | ||
| Q1 25 | $1.4B | $1.7B | ||
| Q4 24 | $1.3B | $1.5B | ||
| Q3 24 | $1.5B | $1.4B | ||
| Q2 24 | $1.5B | $1.3B | ||
| Q1 24 | $1.5B | $1.2B |
总资产DANTOST
| Q4 25 | $7.8B | $3.1B | ||
| Q3 25 | $8.1B | $3.0B | ||
| Q2 25 | $8.1B | $2.8B | ||
| Q1 25 | $7.8B | $2.6B | ||
| Q4 24 | $7.5B | $2.4B | ||
| Q3 24 | $7.9B | $2.2B | ||
| Q2 24 | $7.8B | $2.2B | ||
| Q1 24 | $7.9B | $2.1B |
负债/权益比DANTOST
| Q4 25 | 3.05× | — | ||
| Q3 25 | 2.35× | — | ||
| Q2 25 | 2.13× | — | ||
| Q1 25 | 1.76× | — | ||
| Q4 24 | 1.79× | — | ||
| Q3 24 | 1.65× | — | ||
| Q2 24 | 1.62× | — | ||
| Q1 24 | 1.68× | — |
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 | $406.0M | $194.0M |
| 自由现金流经营现金流 - 资本支出 | $345.0M | $178.0M |
| 自由现金流率自由现金流/营收 | 26.6% | 10.9% |
| 资本支出强度资本支出/营收 | 4.7% | 1.0% |
| 现金转化率经营现金流/净利润 | — | 1.92× |
| 过去12个月自由现金流最近4个季度 | $298.0M | $608.0M |
8季度趋势，按日历期对齐
经营现金流DANTOST
| Q4 25 | $406.0M | $194.0M | ||
| Q3 25 | $111.0M | $165.0M | ||
| Q2 25 | $32.0M | $223.0M | ||
| Q1 25 | $-37.0M | $79.0M | ||
| Q4 24 | $302.0M | $147.0M | ||
| Q3 24 | $35.0M | $109.0M | ||
| Q2 24 | $215.0M | $124.0M | ||
| Q1 24 | $-102.0M | $-20.0M |
自由现金流DANTOST
| Q4 25 | $345.0M | $178.0M | ||
| Q3 25 | $62.0M | $153.0M | ||
| Q2 25 | $3.0M | $208.0M | ||
| Q1 25 | $-112.0M | $69.0M | ||
| Q4 24 | $149.0M | $134.0M | ||
| Q3 24 | $-11.0M | $97.0M | ||
| Q2 24 | $104.0M | $108.0M | ||
| Q1 24 | $-172.0M | $-33.0M |
自由现金流率DANTOST
| Q4 25 | 26.6% | 10.9% | ||
| Q3 25 | 3.2% | 9.4% | ||
| Q2 25 | 0.2% | 13.4% | ||
| Q1 25 | -4.8% | 5.2% | ||
| Q4 24 | 6.4% | 10.0% | ||
| Q3 24 | -0.4% | 7.4% | ||
| Q2 24 | 3.8% | 8.7% | ||
| Q1 24 | -6.3% | -3.1% |
资本支出强度DANTOST
| Q4 25 | 4.7% | 1.0% | ||
| Q3 25 | 2.6% | 0.7% | ||
| Q2 25 | 1.5% | 1.0% | ||
| Q1 25 | 3.2% | 0.7% | ||
| Q4 24 | 6.6% | 1.0% | ||
| Q3 24 | 1.9% | 0.9% | ||
| Q2 24 | 4.1% | 1.3% | ||
| Q1 24 | 2.6% | 1.2% |
现金转化率DANTOST
| Q4 25 | — | 1.92× | ||
| Q3 25 | 1.34× | 1.57× | ||
| Q2 25 | 1.19× | 2.79× | ||
| Q1 25 | -1.48× | 1.41× | ||
| Q4 24 | — | 4.59× | ||
| Q3 24 | 8.75× | 1.95× | ||
| Q2 24 | 13.44× | 8.86× | ||
| Q1 24 | -34.00× | — |
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
DAN
| Light Vehicle Segment | $912.0M | 70% |
| Commercial Vehicle Segment | $218.0M | 17% |
| Other | $166.0M | 13% |
TOST
| Technology Service | $1.3B | 82% |
| License | $256.0M | 16% |
| Product And Professional Services | $43.0M | 3% |
