vs
Krispy Kreme, Inc.（DNUT）与BOSTON BEER CO INC（SAM）财务数据对比。点击上方公司名可切换其他公司
Krispy Kreme, Inc.的季度营收约是BOSTON BEER CO INC的1.0倍（$392.4M vs $385.7M），BOSTON BEER CO INC净利率更高（-5.8% vs -7.1%，领先1.2%），Krispy Kreme, Inc.同比增速更快（-2.9% vs -4.1%），Krispy Kreme, Inc.自由现金流更多（$27.9M vs $22.1M），过去两年BOSTON BEER CO INC的营收复合增速更高（-4.9% 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。
波士顿啤酒公司是美国知名酿酒企业，1984年由吉姆·科赫与朗达·卡尔曼联合创立。旗下首款产品以美国开国元勋、独立运动先驱塞缪尔·亚当斯命名，后续陆续推出多个自有品牌，2019年正式完成与角鲨头酿酒厂的合并，是北美精酿啤酒行业的核心参与者之一。
DNUT vs SAM — 直观对比
营收规模更大
DNUT
是对方的1.0倍
$385.7M
营收增速更快
DNUT
高出1.2%
-4.1%
净利率更高
SAM
高出1.2%
-7.1%
自由现金流更多
DNUT
多$5.8M
$22.1M
两年增速更快
SAM
近两年复合增速
-5.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $392.4M | $385.7M |
| 净利润 | $-27.8M | $-22.5M |
| 毛利率 | — | 43.5% |
| 营业利润率 | -1.9% | -8.6% |
| 净利率 | -7.1% | -5.8% |
| 营收同比 | -2.9% | -4.1% |
| 净利润同比 | -23.8% | 41.9% |
| 每股收益（稀释后） | $-0.18 | $-1.97 |
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DNUTSAM
| Q4 25 | $392.4M | $385.7M | ||
| Q3 25 | $375.3M | $537.5M | ||
| Q2 25 | $379.8M | $587.9M | ||
| Q1 25 | $375.2M | $453.9M | ||
| Q4 24 | $404.0M | $402.3M | ||
| Q3 24 | $379.9M | $605.5M | ||
| Q2 24 | $438.8M | $579.1M | ||
| Q1 24 | $442.7M | $426.1M |
净利润DNUTSAM
| Q4 25 | $-27.8M | $-22.5M | ||
| Q3 25 | $-19.4M | $46.2M | ||
| Q2 25 | $-435.3M | $60.4M | ||
| Q1 25 | $-33.3M | $24.4M | ||
| Q4 24 | $-22.4M | $-38.8M | ||
| Q3 24 | $39.6M | $33.5M | ||
| Q2 24 | $-5.5M | $52.3M | ||
| Q1 24 | $-8.5M | $12.6M |
毛利率DNUTSAM
| Q4 25 | — | 43.5% | ||
| Q3 25 | — | 50.8% | ||
| Q2 25 | — | 49.8% | ||
| Q1 25 | — | 48.3% | ||
| Q4 24 | — | 39.9% | ||
| Q3 24 | — | 46.3% | ||
| Q2 24 | — | 46.0% | ||
| Q1 24 | — | 43.7% |
营业利润率DNUTSAM
| Q4 25 | -1.9% | -8.6% | ||
| Q3 25 | -1.9% | 11.5% | ||
| Q2 25 | -114.4% | 14.0% | ||
| Q1 25 | -5.4% | 7.4% | ||
| Q4 24 | -2.8% | -13.9% | ||
| Q3 24 | -4.2% | 7.6% | ||
| Q2 24 | 1.6% | 12.2% | ||
| Q1 24 | 2.7% | 3.6% |
净利率DNUTSAM
| Q4 25 | -7.1% | -5.8% | ||
| Q3 25 | -5.2% | 8.6% | ||
| Q2 25 | -114.6% | 10.3% | ||
| Q1 25 | -8.9% | 5.4% | ||
| Q4 24 | -5.6% | -9.6% | ||
| Q3 24 | 10.4% | 5.5% | ||
| Q2 24 | -1.3% | 9.0% | ||
| Q1 24 | -1.9% | 3.0% |
每股收益（稀释后）DNUTSAM
| Q4 25 | $-0.18 | $-1.97 | ||
| Q3 25 | $-0.11 | $4.25 | ||
| Q2 25 | $-2.55 | $5.45 | ||
| Q1 25 | $-0.20 | $2.16 | ||
| Q4 24 | $-0.13 | $-3.23 | ||
| Q3 24 | $0.23 | $2.86 | ||
| Q2 24 | $-0.03 | $4.39 | ||
| Q1 24 | $-0.05 | $1.04 |
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 | $223.4M |
| 总债务越低越好 | $911.9M | — |
| 股东权益账面价值 | $650.1M | $846.3M |
| 总资产 | $2.6B | $1.2B |
| 负债/权益比越低杠杆越低 | 1.40× | — |
8季度趋势，按日历期对齐
现金及短期投资DNUTSAM
| Q4 25 | $42.4M | $223.4M | ||
| Q3 25 | $30.7M | $250.5M | ||
| Q2 25 | $21.3M | $212.4M | ||
| Q1 25 | $18.7M | $152.5M | ||
| Q4 24 | $29.0M | $211.8M | ||
| Q3 24 | $25.4M | $255.6M | ||
| Q2 24 | $28.6M | $219.3M | ||
| Q1 24 | $33.1M | $205.4M |
总债务DNUTSAM
| Q4 25 | $911.9M | — | ||
| Q3 25 | $906.2M | — | ||
| Q2 25 | $889.4M | — | ||
| Q1 25 | $935.0M | — | ||
| Q4 24 | $844.5M | — | ||
| Q3 24 | $804.6M | — | ||
| Q2 24 | $895.0M | — | ||
| Q1 24 | $881.8M | — |
股东权益DNUTSAM
| Q4 25 | $650.1M | $846.3M | ||
| Q3 25 | $670.3M | $911.0M | ||
| Q2 25 | $693.6M | $912.3M | ||
| Q1 25 | $1.1B | $897.0M | ||
| Q4 24 | $1.1B | $916.2M | ||
| Q3 24 | $1.2B | $1.0B | ||
| Q2 24 | $1.1B | $1.0B | ||
| Q1 24 | $1.2B | $1.0B |
总资产DNUTSAM
| Q4 25 | $2.6B | $1.2B | ||
| Q3 25 | $2.6B | $1.2B | ||
| Q2 25 | $2.6B | $1.3B | ||
| Q1 25 | $3.1B | $1.2B | ||
| Q4 24 | $3.1B | $1.3B | ||
| Q3 24 | $3.1B | $1.4B | ||
| Q2 24 | $3.2B | $1.4B | ||
| Q1 24 | $3.2B | $1.4B |
负债/权益比DNUTSAM
| Q4 25 | 1.40× | — | ||
| Q3 25 | 1.35× | — | ||
| Q2 25 | 1.28× | — | ||
| Q1 25 | 0.85× | — | ||
| Q4 24 | 0.74× | — | ||
| Q3 24 | 0.68× | — | ||
| Q2 24 | 0.79× | — | ||
| Q1 24 | 0.76× | — |
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 | $39.9M |
| 自由现金流经营现金流 - 资本支出 | $27.9M | $22.1M |
| 自由现金流率自由现金流/营收 | 7.1% | 5.7% |
| 资本支出强度资本支出/营收 | 4.4% | 4.6% |
| 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 | $215.6M |
8季度趋势，按日历期对齐
经营现金流DNUTSAM
| Q4 25 | $45.0M | $39.9M | ||
| Q3 25 | $42.3M | $101.8M | ||
| Q2 25 | $-32.5M | $126.5M | ||
| Q1 25 | $-20.8M | $1.9M | ||
| Q4 24 | $27.0M | $41.9M | ||
| Q3 24 | $3.3M | $115.9M | ||
| Q2 24 | $33.2M | $96.0M | ||
| Q1 24 | $-17.7M | $-4.9M |
自由现金流DNUTSAM
| Q4 25 | $27.9M | $22.1M | ||
| Q3 25 | $15.5M | $89.2M | ||
| Q2 25 | $-60.8M | $112.2M | ||
| Q1 25 | $-46.7M | $-8.0M | ||
| Q4 24 | $-6.9M | $18.4M | ||
| Q3 24 | $-22.9M | $99.2M | ||
| Q2 24 | $1.6M | $75.6M | ||
| Q1 24 | $-46.8M | $-20.6M |
自由现金流率DNUTSAM
| Q4 25 | 7.1% | 5.7% | ||
| Q3 25 | 4.1% | 16.6% | ||
| Q2 25 | -16.0% | 19.1% | ||
| Q1 25 | -12.5% | -1.8% | ||
| Q4 24 | -1.7% | 4.6% | ||
| Q3 24 | -6.0% | 16.4% | ||
| Q2 24 | 0.4% | 13.1% | ||
| Q1 24 | -10.6% | -4.8% |
资本支出强度DNUTSAM
| Q4 25 | 4.4% | 4.6% | ||
| Q3 25 | 7.1% | 2.3% | ||
| Q2 25 | 7.4% | 2.4% | ||
| Q1 25 | 6.9% | 2.2% | ||
| Q4 24 | 8.4% | 5.8% | ||
| Q3 24 | 6.9% | 2.8% | ||
| Q2 24 | 7.2% | 3.5% | ||
| Q1 24 | 6.6% | 3.7% |
现金转化率DNUTSAM
| Q4 25 | — | — | ||
| Q3 25 | — | 2.21× | ||
| Q2 25 | — | 2.09× | ||
| Q1 25 | — | 0.08× | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.08× | 3.46× | ||
| Q2 24 | — | 1.83× | ||
| Q1 24 | — | -0.39× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
