vs
DigitalOcean Holdings, Inc.（DOCN）与WW INTERNATIONAL, INC.（WW）财务数据对比。点击上方公司名可切换其他公司
DigitalOcean Holdings, Inc.的季度营收约是WW INTERNATIONAL, INC.的1.3倍（$242.4M vs $184.3M），DigitalOcean Holdings, Inc.净利率更高（10.6% vs -30.5%，领先41.1%），DigitalOcean Holdings, Inc.同比增速更快（18.3% vs -4.5%），DigitalOcean Holdings, Inc.自由现金流更多（$31.1M vs $8.4M），过去两年DigitalOcean Holdings, Inc.的营收复合增速更高（14.5% vs -7.4%）
DigitalOcean Holdings, Inc.是美国跨国科技企业及云服务提供商，总部位于美国科罗拉多州布鲁姆菲尔德，在全球布局15个数据中心，面向开发者、初创企业及中小微企业提供稳定易用的云基础设施即服务平台，助力各类技术团队高效开展业务。
WW国际前身为慧俪轻体国际，是一家总部位于美国的全球性企业，主营减重与体重管理、健身及心态调整相关服务，核心产品为慧俪轻体综合减重饮食方案。公司由纽约皇后区的家庭主妇珍·妮德奇于1963年创立，截至2019年，其服务包含手机应用及网站线上方案、线上或电话指导、线下见面会三种模式。
DOCN vs WW — 直观对比
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $242.4M | $184.3M |
| 净利润 | $25.7M | $-56.3M |
| 毛利率 | 58.7% | 72.2% |
| 营业利润率 | 16.0% | 5.8% |
| 净利率 | 10.6% | -30.5% |
| 营收同比 | 18.3% | -4.5% |
| 净利润同比 | 40.5% | -21.8% |
| 每股收益（稀释后） | $0.23 | $-5.63 |
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
| Q4 25 | $242.4M | — | ||
| Q3 25 | $229.6M | $184.3M | ||
| Q2 25 | $218.7M | — | ||
| Q1 25 | $210.7M | $186.6M | ||
| Q4 24 | $204.9M | $184.4M | ||
| Q3 24 | $198.5M | $192.9M | ||
| Q2 24 | $192.5M | $202.1M | ||
| Q1 24 | $184.7M | $206.5M |
| Q4 25 | $25.7M | — | ||
| Q3 25 | $158.4M | $-56.3M | ||
| Q2 25 | $37.0M | — | ||
| Q1 25 | $38.2M | $-72.6M | ||
| Q4 24 | $18.3M | $25.1M | ||
| Q3 24 | $32.9M | $-46.2M | ||
| Q2 24 | $19.1M | $23.3M | ||
| Q1 24 | $14.1M | $-347.9M |
| Q4 25 | 58.7% | — | ||
| Q3 25 | 59.6% | 72.2% | ||
| Q2 25 | 59.9% | — | ||
| Q1 25 | 61.4% | 71.2% | ||
| Q4 24 | 57.1% | 69.7% | ||
| Q3 24 | 60.2% | 67.1% | ||
| Q2 24 | 61.0% | 67.9% | ||
| Q1 24 | 60.7% | 66.7% |
| Q4 25 | 16.0% | — | ||
| Q3 25 | 19.6% | 5.8% | ||
| Q2 25 | 16.3% | — | ||
| Q1 25 | 17.9% | -10.8% | ||
| Q4 24 | 15.9% | 19.6% | ||
| Q3 24 | 12.4% | -20.2% | ||
| Q2 24 | 11.6% | 17.8% | ||
| Q1 24 | 6.2% | -130.4% |
| Q4 25 | 10.6% | — | ||
| Q3 25 | 69.0% | -30.5% | ||
| Q2 25 | 16.9% | — | ||
| Q1 25 | 18.1% | -38.9% | ||
| Q4 24 | 8.9% | 13.6% | ||
| Q3 24 | 16.6% | -23.9% | ||
| Q2 24 | 9.9% | 11.5% | ||
| Q1 24 | 7.7% | -168.4% |
| Q4 25 | $0.23 | — | ||
| Q3 25 | $1.51 | $-5.63 | ||
| Q2 25 | $0.39 | — | ||
| Q1 25 | $0.39 | $-0.91 | ||
| Q4 24 | $0.21 | $0.34 | ||
| Q3 24 | $0.33 | $-0.58 | ||
| Q2 24 | $0.20 | $0.29 | ||
| Q1 24 | $0.15 | $-4.39 |
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 | $254.5M | $170.1M |
| 总债务越低越好 | $1.3B | — |
| 股东权益账面价值 | $-28.7M | $323.0M |
| 总资产 | $1.8B | $968.8M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
| Q4 25 | $254.5M | — | ||
| Q3 25 | $236.6M | $170.1M | ||
| Q2 25 | $387.7M | — | ||
| Q1 25 | $360.4M | $236.3M | ||
| Q4 24 | $428.4M | $53.0M | ||
| Q3 24 | $439.9M | $57.2M | ||
| Q2 24 | $443.1M | $42.7M | ||
| Q1 24 | $419.1M | $66.6M |
| Q4 25 | $1.3B | — | ||
| Q3 25 | $1.3B | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $1.5B | $1.4B | ||
| Q3 24 | — | $1.4B | ||
| Q2 24 | — | $1.4B | ||
| Q1 24 | — | $1.4B |
| Q4 25 | $-28.7M | — | ||
| Q3 25 | $-69.6M | $323.0M | ||
| Q2 25 | $-175.2M | — | ||
| Q1 25 | $-210.7M | $-1.2B | ||
| Q4 24 | $-203.0M | $-1.1B | ||
| Q3 24 | $-211.7M | $-1.1B | ||
| Q2 24 | $-253.8M | $-1.1B | ||
| Q1 24 | $-286.1M | $-1.1B |
| Q4 25 | $1.8B | — | ||
| Q3 25 | $1.7B | $968.8M | ||
| Q2 25 | $1.7B | — | ||
| Q1 25 | $1.6B | $696.9M | ||
| Q4 24 | $1.6B | $550.3M | ||
| Q3 24 | $1.5B | $562.4M | ||
| Q2 24 | $1.5B | $614.3M | ||
| Q1 24 | $1.5B | $654.2M |
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 | $57.3M | $8.4M |
| 自由现金流经营现金流 - 资本支出 | $31.1M | $8.4M |
| 自由现金流率自由现金流/营收 | 12.8% | 4.6% |
| 资本支出强度资本支出/营收 | 10.8% | 0.0% |
| 现金转化率经营现金流/净利润 | 2.23× | — |
| 过去12个月自由现金流最近4个季度 | $180.5M | $44.3M |
8季度趋势，按日历期对齐
| Q4 25 | $57.3M | — | ||
| Q3 25 | $95.8M | $8.4M | ||
| Q2 25 | $92.4M | — | ||
| Q1 25 | $64.1M | $15.0M | ||
| Q4 24 | $71.3M | $4.6M | ||
| Q3 24 | $73.4M | $16.5M | ||
| Q2 24 | $71.3M | $-1.9M | ||
| Q1 24 | $66.7M | $-36.0M |
| Q4 25 | $31.1M | — | ||
| Q3 25 | $88.0M | $8.4M | ||
| Q2 25 | $59.3M | — | ||
| Q1 25 | $2.1M | $15.0M | ||
| Q4 24 | $26.1M | $4.5M | ||
| Q3 24 | $16.0M | $16.4M | ||
| Q2 24 | $39.5M | $-2.2M | ||
| Q1 24 | $23.0M | $-36.5M |
| Q4 25 | 12.8% | — | ||
| Q3 25 | 38.3% | 4.6% | ||
| Q2 25 | 27.1% | — | ||
| Q1 25 | 1.0% | 8.0% | ||
| Q4 24 | 12.7% | 2.4% | ||
| Q3 24 | 8.1% | 8.5% | ||
| Q2 24 | 20.5% | -1.1% | ||
| Q1 24 | 12.5% | -17.7% |
| Q4 25 | 10.8% | — | ||
| Q3 25 | 3.4% | 0.0% | ||
| Q2 25 | 15.2% | — | ||
| Q1 25 | 29.4% | 0.0% | ||
| Q4 24 | 22.1% | 0.1% | ||
| Q3 24 | 28.9% | 0.1% | ||
| Q2 24 | 16.6% | 0.1% | ||
| Q1 24 | 23.6% | 0.2% |
| Q4 25 | 2.23× | — | ||
| Q3 25 | 0.60× | — | ||
| Q2 25 | 2.50× | — | ||
| Q1 25 | 1.68× | — | ||
| Q4 24 | 3.91× | 0.18× | ||
| Q3 24 | 2.23× | — | ||
| Q2 24 | 3.73× | -0.08× | ||
| Q1 24 | 4.72× | — |
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
DOCN
| Scalers | $84.3M | 35% |
| Scalers Plus | $69.9M | 29% |
| Builders | $64.1M | 26% |
| Learners Testers And Other | $24.1M | 10% |
WW
暂无分部数据
