vs
BRINKER INTERNATIONAL, INC（EAT）与狮门影业（LION）财务数据对比。点击上方公司名可切换其他公司
BRINKER INTERNATIONAL, INC的季度营收约是狮门影业的2.0倍（$1.5B vs $724.3M），BRINKER INTERNATIONAL, INC净利率更高（8.8% vs -6.4%，领先15.2%），狮门影业同比增速更快（52.5% vs 6.9%），BRINKER INTERNATIONAL, INC自由现金流更多（$155.2M vs $-111.9M）
Brinker International, Inc.是美国跨国餐饮企业，成立于1975年，总部位于得克萨斯州达拉斯，旗下拥有Chili's和Maggiano's Little Italy两大知名连锁餐饮品牌，目前在全球持有、运营或特许经营的上述品牌门店总计达1672家。
狮门加拿大是狮门影业旗下的加拿大娱乐公司，总部位于多伦多娱乐区，核心业务涵盖电影与电视剧的制作、采购发行，为全球市场打造优质影视内容，在北美影视制作领域拥有丰富的行业资源与成熟的运营经验。
EAT vs LION — 直观对比
营收规模更大
EAT
是对方的2.0倍
$724.3M
营收增速更快
LION
高出45.5%
6.9%
净利率更高
EAT
高出15.2%
-6.4%
自由现金流更多
EAT
多$267.1M
$-111.9M
损益表 — Q2 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.5B | $724.3M |
| 净利润 | $128.5M | $-46.2M |
| 毛利率 | — | — |
| 营业利润率 | 11.6% | 5.0% |
| 净利率 | 8.8% | -6.4% |
| 营收同比 | 6.9% | 52.5% |
| 净利润同比 | 8.4% | 59.3% |
| 每股收益（稀释后） | $2.86 | $-0.16 |
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EATLION
| Q4 25 | $1.5B | $724.3M | ||
| Q3 25 | $1.3B | $475.1M | ||
| Q2 25 | $1.5B | $525.9M | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.1B | — | ||
| Q2 24 | $1.2B | — | ||
| Q1 24 | $1.1B | — |
净利润EATLION
| Q4 25 | $128.5M | $-46.2M | ||
| Q3 25 | $99.5M | $-113.5M | ||
| Q2 25 | $107.0M | $-108.9M | ||
| Q1 25 | $119.1M | — | ||
| Q4 24 | $118.5M | — | ||
| Q3 24 | $38.5M | — | ||
| Q2 24 | $57.3M | — | ||
| Q1 24 | $48.7M | — |
营业利润率EATLION
| Q4 25 | 11.6% | 5.0% | ||
| Q3 25 | 8.7% | -9.7% | ||
| Q2 25 | 9.8% | -2.0% | ||
| Q1 25 | 11.0% | — | ||
| Q4 24 | 11.5% | — | ||
| Q3 24 | 5.0% | — | ||
| Q2 24 | 6.1% | — | ||
| Q1 24 | 6.2% | — |
净利率EATLION
| Q4 25 | 8.8% | -6.4% | ||
| Q3 25 | 7.4% | -23.9% | ||
| Q2 25 | 7.3% | -20.7% | ||
| Q1 25 | 8.4% | — | ||
| Q4 24 | 8.7% | — | ||
| Q3 24 | 3.4% | — | ||
| Q2 24 | 4.7% | — | ||
| Q1 24 | 4.3% | — |
每股收益（稀释后）EATLION
| Q4 25 | $2.86 | $-0.16 | ||
| Q3 25 | $2.17 | $-0.39 | ||
| Q2 25 | $2.31 | $-0.40 | ||
| Q1 25 | $2.56 | — | ||
| Q4 24 | $2.61 | — | ||
| Q3 24 | $0.84 | — | ||
| Q2 24 | $1.22 | — | ||
| Q1 24 | $1.08 | — |
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 | $15.0M | $182.4M |
| 总债务越低越好 | $451.3M | $1.8B |
| 股东权益账面价值 | $379.3M | $-1.3B |
| 总资产 | $2.7B | $5.2B |
| 负债/权益比越低杠杆越低 | 1.19× | — |
8季度趋势，按日历期对齐
现金及短期投资EATLION
| Q4 25 | $15.0M | $182.4M | ||
| Q3 25 | $33.6M | $202.4M | ||
| Q2 25 | $18.9M | $186.1M | ||
| Q1 25 | $17.5M | — | ||
| Q4 24 | $14.8M | — | ||
| Q3 24 | $16.2M | — | ||
| Q2 24 | $64.6M | — | ||
| Q1 24 | $15.5M | — |
总债务EATLION
| Q4 25 | $451.3M | $1.8B | ||
| Q3 25 | $525.8M | $1.8B | ||
| Q2 25 | $426.0M | $1.5B | ||
| Q1 25 | $518.3M | — | ||
| Q4 24 | $652.0M | — | ||
| Q3 24 | $806.9M | — | ||
| Q2 24 | $786.3M | — | ||
| Q1 24 | $818.5M | — |
股东权益EATLION
| Q4 25 | $379.3M | $-1.3B | ||
| Q3 25 | $343.9M | $-1.3B | ||
| Q2 25 | $370.9M | $-1.1B | ||
| Q1 25 | $259.0M | — | ||
| Q4 24 | $131.5M | — | ||
| Q3 24 | $12.7M | — | ||
| Q2 24 | $39.4M | — | ||
| Q1 24 | $-46.7M | — |
总资产EATLION
| Q4 25 | $2.7B | $5.2B | ||
| Q3 25 | $2.7B | $5.2B | ||
| Q2 25 | $2.7B | $5.2B | ||
| Q1 25 | $2.6B | — | ||
| Q4 24 | $2.6B | — | ||
| Q3 24 | $2.5B | — | ||
| Q2 24 | $2.6B | — | ||
| Q1 24 | $2.5B | — |
负债/权益比EATLION
| Q4 25 | 1.19× | — | ||
| Q3 25 | 1.53× | — | ||
| Q2 25 | 1.15× | — | ||
| Q1 25 | 2.00× | — | ||
| Q4 24 | 4.96× | — | ||
| Q3 24 | 63.54× | — | ||
| Q2 24 | 19.96× | — | ||
| Q1 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 | $218.9M | $-108.9M |
| 自由现金流经营现金流 - 资本支出 | $155.2M | $-111.9M |
| 自由现金流率自由现金流/营收 | 10.7% | -15.4% |
| 资本支出强度资本支出/营收 | 4.4% | 0.4% |
| 现金转化率经营现金流/净利润 | 1.70× | — |
| 过去12个月自由现金流最近4个季度 | $455.9M | — |
8季度趋势，按日历期对齐
经营现金流EATLION
| Q4 25 | $218.9M | $-108.9M | ||
| Q3 25 | $120.8M | $-104.0M | ||
| Q2 25 | $186.0M | $-31.0M | ||
| Q1 25 | $212.0M | — | ||
| Q4 24 | $218.2M | — | ||
| Q3 24 | $62.8M | — | ||
| Q2 24 | $141.5M | — | ||
| Q1 24 | $130.1M | — |
自由现金流EATLION
| Q4 25 | $155.2M | $-111.9M | ||
| Q3 25 | $62.2M | $-107.2M | ||
| Q2 25 | $106.1M | $-34.5M | ||
| Q1 25 | $132.4M | — | ||
| Q4 24 | $168.9M | — | ||
| Q3 24 | $6.3M | — | ||
| Q2 24 | $83.5M | — | ||
| Q1 24 | $78.7M | — |
自由现金流率EATLION
| Q4 25 | 10.7% | -15.4% | ||
| Q3 25 | 4.6% | -22.6% | ||
| Q2 25 | 7.3% | -6.6% | ||
| Q1 25 | 9.3% | — | ||
| Q4 24 | 12.4% | — | ||
| Q3 24 | 0.6% | — | ||
| Q2 24 | 6.9% | — | ||
| Q1 24 | 7.0% | — |
资本支出强度EATLION
| Q4 25 | 4.4% | 0.4% | ||
| Q3 25 | 4.3% | 0.7% | ||
| Q2 25 | 5.5% | 0.7% | ||
| Q1 25 | 5.6% | — | ||
| Q4 24 | 3.6% | — | ||
| Q3 24 | 5.0% | — | ||
| Q2 24 | 4.8% | — | ||
| Q1 24 | 4.6% | — |
现金转化率EATLION
| Q4 25 | 1.70× | — | ||
| Q3 25 | 1.21× | — | ||
| Q2 25 | 1.74× | — | ||
| Q1 25 | 1.78× | — | ||
| Q4 24 | 1.84× | — | ||
| Q3 24 | 1.63× | — | ||
| Q2 24 | 2.47× | — | ||
| Q1 24 | 2.67× | — |
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
EAT
| Chilis Restaurants | $1.3B | 91% |
| Maggianos Restaurants | $134.9M | 9% |
| Franchise Revenues | $13.4M | 1% |
LION
| Television Production | $303.1M | 42% |
| Digital Media | $155.1M | 21% |
| Third Party Purchasers Individual Agreements | $91.2M | 13% |
| Theatrical | $70.7M | 10% |
| Domestic Television | $43.1M | 6% |
| Starz Business | $24.1M | 3% |
| Other Media | $17.6M | 2% |
| Packaged Media | $14.1M | 2% |
