vs
Krispy Kreme, Inc.（DNUT）与FORWARD AIR CORP（FWRD）财务数据对比。点击上方公司名可切换其他公司
FORWARD AIR CORP的季度营收约是Krispy Kreme, Inc.的1.6倍（$631.2M vs $392.4M），FORWARD AIR CORP净利率更高（-4.5% vs -7.1%，领先2.6%），FORWARD AIR CORP同比增速更快（-0.3% vs -2.9%），过去两年FORWARD AIR CORP的营收复合增速更高（7.9% vs -5.9%）
Krispy Kreme是源自美国的跨国甜甜圈烘焙与咖啡连锁品牌，1937年由弗农·鲁道夫在美国北卡罗来纳州温斯顿-塞勒姆创立。品牌创始时采用鲁道夫从新奥尔良厨师手中购得的酵母甜甜秘方配方开店，历经数十年稳步发展，如今已成为全球知名的甜甜圈休闲餐饮连锁品牌。
Forward Air Corp是北美领先的轻资产物流运输服务商，核心业务包括加急零担货运、最后一公里配送、多式联运、仓储及供应链解决方案，服务覆盖美加墨地区，主要服务电商、零售、制造、汽车等行业。
DNUT vs FWRD — 直观对比
营收规模更大
FWRD
是对方的1.6倍
$392.4M
营收增速更快
FWRD
高出2.6%
-2.9%
净利率更高
FWRD
高出2.6%
-7.1%
两年增速更快
FWRD
近两年复合增速
-5.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $392.4M | $631.2M |
| 净利润 | $-27.8M | $-28.3M |
| 毛利率 | — | — |
| 营业利润率 | -1.9% | -0.5% |
| 净利率 | -7.1% | -4.5% |
| 营收同比 | -2.9% | -0.3% |
| 净利润同比 | -23.8% | 22.2% |
| 每股收益（稀释后） | $-0.18 | $-0.90 |
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DNUTFWRD
| Q4 25 | $392.4M | $631.2M | ||
| Q3 25 | $375.3M | $631.8M | ||
| Q2 25 | $379.8M | $618.8M | ||
| Q1 25 | $375.2M | $613.3M | ||
| Q4 24 | $404.0M | $632.8M | ||
| Q3 24 | $379.9M | $655.9M | ||
| Q2 24 | $438.8M | $643.7M | ||
| Q1 24 | $442.7M | $541.8M |
净利润DNUTFWRD
| Q4 25 | $-27.8M | $-28.3M | ||
| Q3 25 | $-19.4M | $-16.3M | ||
| Q2 25 | $-435.3M | $-12.6M | ||
| Q1 25 | $-33.3M | $-50.6M | ||
| Q4 24 | $-22.4M | $-36.4M | ||
| Q3 24 | $39.6M | $-73.4M | ||
| Q2 24 | $-5.5M | $-645.4M | ||
| Q1 24 | $-8.5M | $-61.7M |
营业利润率DNUTFWRD
| Q4 25 | -1.9% | -0.5% | ||
| Q3 25 | -1.9% | 2.4% | ||
| Q2 25 | -114.4% | 3.2% | ||
| Q1 25 | -5.4% | 0.8% | ||
| Q4 24 | -2.8% | 12.0% | ||
| Q3 24 | -4.2% | 3.5% | ||
| Q2 24 | 1.6% | -170.2% | ||
| Q1 24 | 2.7% | -12.1% |
净利率DNUTFWRD
| Q4 25 | -7.1% | -4.5% | ||
| Q3 25 | -5.2% | -2.6% | ||
| Q2 25 | -114.6% | -2.0% | ||
| Q1 25 | -8.9% | -8.3% | ||
| Q4 24 | -5.6% | -5.8% | ||
| Q3 24 | 10.4% | -11.2% | ||
| Q2 24 | -1.3% | -100.3% | ||
| Q1 24 | -1.9% | -11.4% |
每股收益（稀释后）DNUTFWRD
| Q4 25 | $-0.18 | $-0.90 | ||
| Q3 25 | $-0.11 | $-0.52 | ||
| Q2 25 | $-2.55 | $-0.41 | ||
| Q1 25 | $-0.20 | $-1.68 | ||
| Q4 24 | $-0.13 | $-1.69 | ||
| Q3 24 | $0.23 | $-2.66 | ||
| Q2 24 | $-0.03 | $-23.47 | ||
| Q1 24 | $-0.05 | $-2.81 |
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 | $42.4M | $106.0M |
| 总债务越低越好 | $911.9M | $1.7B |
| 股东权益账面价值 | $650.1M | $113.3M |
| 总资产 | $2.6B | $2.7B |
| 负债/权益比越低杠杆越低 | 1.40× | 14.89× |
8季度趋势，按日历期对齐
现金及短期投资DNUTFWRD
| Q4 25 | $42.4M | $106.0M | ||
| Q3 25 | $30.7M | $140.4M | ||
| Q2 25 | $21.3M | $95.1M | ||
| Q1 25 | $18.7M | $116.3M | ||
| Q4 24 | $29.0M | $104.9M | ||
| Q3 24 | $25.4M | $136.6M | ||
| Q2 24 | $28.6M | $84.9M | ||
| Q1 24 | $33.1M | $152.0M |
总债务DNUTFWRD
| Q4 25 | $911.9M | $1.7B | ||
| Q3 25 | $906.2M | $1.7B | ||
| Q2 25 | $889.4M | — | ||
| Q1 25 | $935.0M | — | ||
| Q4 24 | $844.5M | — | ||
| Q3 24 | $804.6M | — | ||
| Q2 24 | $895.0M | — | ||
| Q1 24 | $881.8M | $1.7B |
股东权益DNUTFWRD
| Q4 25 | $650.1M | $113.3M | ||
| Q3 25 | $670.3M | $139.8M | ||
| Q2 25 | $693.6M | $151.8M | ||
| Q1 25 | $1.1B | $154.6M | ||
| Q4 24 | $1.1B | $201.7M | ||
| Q3 24 | $1.2B | $226.1M | ||
| Q2 24 | $1.1B | $283.8M | ||
| Q1 24 | $1.2B | $926.1M |
总资产DNUTFWRD
| Q4 25 | $2.6B | $2.7B | ||
| Q3 25 | $2.6B | $2.8B | ||
| Q2 25 | $2.6B | $2.8B | ||
| Q1 25 | $3.1B | $2.8B | ||
| Q4 24 | $3.1B | $2.8B | ||
| Q3 24 | $3.1B | $3.1B | ||
| Q2 24 | $3.2B | $3.1B | ||
| Q1 24 | $3.2B | $4.0B |
负债/权益比DNUTFWRD
| Q4 25 | 1.40× | 14.89× | ||
| Q3 25 | 1.35× | 12.05× | ||
| Q2 25 | 1.28× | — | ||
| Q1 25 | 0.85× | — | ||
| Q4 24 | 0.74× | — | ||
| Q3 24 | 0.68× | — | ||
| Q2 24 | 0.79× | — | ||
| Q1 24 | 0.76× | 1.81× |
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 | $45.0M | — |
| 自由现金流经营现金流 - 资本支出 | $27.9M | — |
| 自由现金流率自由现金流/营收 | 7.1% | — |
| 资本支出强度资本支出/营收 | 4.4% | 1.3% |
| 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 | $-64.0M | — |
8季度趋势，按日历期对齐
经营现金流DNUTFWRD
| Q4 25 | $45.0M | — | ||
| Q3 25 | $42.3M | $52.7M | ||
| Q2 25 | $-32.5M | — | ||
| Q1 25 | $-20.8M | $27.6M | ||
| Q4 24 | $27.0M | $-23.2M | ||
| Q3 24 | $3.3M | $51.2M | ||
| Q2 24 | $33.2M | $-45.2M | ||
| Q1 24 | $-17.7M | $-51.7M |
自由现金流DNUTFWRD
| Q4 25 | $27.9M | — | ||
| Q3 25 | $15.5M | $48.6M | ||
| Q2 25 | $-60.8M | — | ||
| Q1 25 | $-46.7M | $15.7M | ||
| Q4 24 | $-6.9M | $-30.5M | ||
| Q3 24 | $-22.9M | $40.7M | ||
| Q2 24 | $1.6M | $-59.6M | ||
| Q1 24 | $-46.8M | $-56.7M |
自由现金流率DNUTFWRD
| Q4 25 | 7.1% | — | ||
| Q3 25 | 4.1% | 7.7% | ||
| Q2 25 | -16.0% | — | ||
| Q1 25 | -12.5% | 2.6% | ||
| Q4 24 | -1.7% | -4.8% | ||
| Q3 24 | -6.0% | 6.2% | ||
| Q2 24 | 0.4% | -9.3% | ||
| Q1 24 | -10.6% | -10.5% |
资本支出强度DNUTFWRD
| Q4 25 | 4.4% | 1.3% | ||
| Q3 25 | 7.1% | 0.7% | ||
| Q2 25 | 7.4% | 0.8% | ||
| Q1 25 | 6.9% | 1.9% | ||
| Q4 24 | 8.4% | 1.1% | ||
| Q3 24 | 6.9% | 1.6% | ||
| Q2 24 | 7.2% | 2.2% | ||
| Q1 24 | 6.6% | 0.9% |
现金转化率DNUTFWRD
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.08× | — | ||
| 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
业务分部营收拆解
DNUT
暂无分部数据
FWRD
| Omni Logistics Segment | $359.8M | 57% |
| Network | $183.9M | 29% |
| Intermodal Segment | $50.2M | 8% |
| Truckload | $41.6M | 7% |
