vs
Fat Brands, Inc（FAT）与GRID DYNAMICS HOLDINGS, INC.（GDYN）财务数据对比。点击上方公司名可切换其他公司
Fat Brands, Inc的季度营收约是GRID DYNAMICS HOLDINGS, INC.的1.3倍（$140.0M vs $104.1M），GRID DYNAMICS HOLDINGS, INC.净利率更高（-1.4% vs -41.6%，领先40.2%），GRID DYNAMICS HOLDINGS, INC.同比增速更快（3.7% vs -2.3%），过去两年GRID DYNAMICS HOLDINGS, INC.的营收复合增速更高（12.0% vs -6.1%）
FAT Brands是来自美国的多品牌餐饮与体育酒吧连锁运营商，总部位于加利福尼亚州比弗利山庄，主要开展餐饮品牌的连锁加盟运营业务，旗下涵盖多个餐饮及休闲体育酒吧品牌。
Escape Dynamics Inc.是一家总部位于科罗拉多州的科技企业，活跃于2010年至2015年，核心业务方向是研发可单级入轨、依靠电磁驱动的可重复使用航天飞机，并推动该项目实现商业化落地。
FAT vs GDYN — 直观对比
营收规模更大
FAT
是对方的1.3倍
$104.1M
营收增速更快
GDYN
高出6.0%
-2.3%
净利率更高
GDYN
高出40.2%
-41.6%
两年增速更快
GDYN
近两年复合增速
-6.1%
损益表 — Q3 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $140.0M | $104.1M |
| 净利润 | $-58.2M | $-1.5M |
| 毛利率 | — | 34.8% |
| 营业利润率 | -12.4% | 61.7% |
| 净利率 | -41.6% | -1.4% |
| 营收同比 | -2.3% | 3.7% |
| 净利润同比 | -30.1% | -150.6% |
| 每股收益（稀释后） | $-3.39 | $-0.02 |
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FATGDYN
| Q1 26 | — | $104.1M | ||
| Q4 25 | — | $106.2M | ||
| Q3 25 | $140.0M | $104.2M | ||
| Q2 25 | $146.8M | $101.1M | ||
| Q1 25 | $142.0M | $100.4M | ||
| Q4 24 | $145.3M | $100.3M | ||
| Q3 24 | $143.4M | $87.4M | ||
| Q2 24 | $152.0M | $83.0M |
净利润FATGDYN
| Q1 26 | — | $-1.5M | ||
| Q4 25 | — | $306.0K | ||
| Q3 25 | $-58.2M | $1.2M | ||
| Q2 25 | $-54.2M | $5.3M | ||
| Q1 25 | $-46.0M | $2.9M | ||
| Q4 24 | $-67.4M | $4.5M | ||
| Q3 24 | $-44.8M | $4.3M | ||
| Q2 24 | $-39.4M | $-817.0K |
毛利率FATGDYN
| Q1 26 | — | 34.8% | ||
| Q4 25 | — | 34.0% | ||
| Q3 25 | — | 33.3% | ||
| Q2 25 | — | 34.1% | ||
| Q1 25 | — | 36.8% | ||
| Q4 24 | — | 36.9% | ||
| Q3 24 | — | 37.4% | ||
| Q2 24 | — | 35.6% |
营业利润率FATGDYN
| Q1 26 | — | 61.7% | ||
| Q4 25 | — | 0.5% | ||
| Q3 25 | -12.4% | -0.2% | ||
| Q2 25 | -10.6% | -0.1% | ||
| Q1 25 | -6.0% | -2.0% | ||
| Q4 24 | -27.1% | 1.3% | ||
| Q3 24 | -6.2% | 2.4% | ||
| Q2 24 | -1.8% | 0.0% |
净利率FATGDYN
| Q1 26 | — | -1.4% | ||
| Q4 25 | — | 0.3% | ||
| Q3 25 | -41.6% | 1.1% | ||
| Q2 25 | -36.9% | 5.2% | ||
| Q1 25 | -32.4% | 2.9% | ||
| Q4 24 | -46.4% | 4.5% | ||
| Q3 24 | -31.2% | 4.9% | ||
| Q2 24 | -25.9% | -1.0% |
每股收益（稀释后）FATGDYN
| Q1 26 | — | $-0.02 | ||
| Q4 25 | — | $0.01 | ||
| Q3 25 | $-3.39 | $0.01 | ||
| Q2 25 | $-3.17 | $0.06 | ||
| Q1 25 | $-2.73 | $0.03 | ||
| Q4 24 | $-4.06 | $0.06 | ||
| Q3 24 | $-2.74 | $0.05 | ||
| Q2 24 | $-2.43 | $-0.01 |
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 | — | $327.5M |
| 总债务越低越好 | $1.3B | — |
| 股东权益账面价值 | $-585.8M | $530.1M |
| 总资产 | $1.2B | $605.0M |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资FATGDYN
| Q1 26 | — | $327.5M | ||
| Q4 25 | — | $342.1M | ||
| Q3 25 | — | $338.6M | ||
| Q2 25 | — | $336.8M | ||
| Q1 25 | — | $325.5M | ||
| Q4 24 | — | $334.7M | ||
| Q3 24 | — | $231.3M | ||
| Q2 24 | — | $256.0M |
总债务FATGDYN
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | $1.3B | — | ||
| Q2 25 | $1.3B | — | ||
| Q1 25 | $1.3B | — | ||
| Q4 24 | $1.3B | — | ||
| Q3 24 | $1.2B | — | ||
| Q2 24 | $1.2B | — |
股东权益FATGDYN
| Q1 26 | — | $530.1M | ||
| Q4 25 | — | $542.1M | ||
| Q3 25 | $-585.8M | $537.7M | ||
| Q2 25 | $-536.5M | $532.2M | ||
| Q1 25 | $-493.9M | $517.4M | ||
| Q4 24 | $-455.7M | $517.8M | ||
| Q3 24 | $-386.1M | $400.2M | ||
| Q2 24 | $-338.6M | $388.4M |
总资产FATGDYN
| Q1 26 | — | $605.0M | ||
| Q4 25 | — | $612.9M | ||
| Q3 25 | $1.2B | $613.2M | ||
| Q2 25 | $1.2B | $608.9M | ||
| Q1 25 | $1.3B | $590.9M | ||
| Q4 24 | $1.3B | $592.2M | ||
| Q3 24 | $1.3B | $477.3M | ||
| Q2 24 | $1.4B | $443.6M |
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 | $-14.5M | — |
| 自由现金流经营现金流 - 资本支出 | $-16.9M | — |
| 自由现金流率自由现金流/营收 | -12.1% | — |
| 资本支出强度资本支出/营收 | 1.7% | — |
| 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 | $-75.0M | — |
8季度趋势，按日历期对齐
经营现金流FATGDYN
| Q1 26 | — | — | ||
| Q4 25 | — | $9.9M | ||
| Q3 25 | $-14.5M | $7.0M | ||
| Q2 25 | $-26.9M | $14.4M | ||
| Q1 25 | $-13.2M | $9.4M | ||
| Q4 24 | $-10.4M | $7.1M | ||
| Q3 24 | $-3.2M | $9.2M | ||
| Q2 24 | $-14.2M | $10.7M |
自由现金流FATGDYN
| Q1 26 | — | — | ||
| Q4 25 | — | $6.1M | ||
| Q3 25 | $-16.9M | $2.9M | ||
| Q2 25 | $-29.3M | $10.2M | ||
| Q1 25 | $-17.8M | $6.0M | ||
| Q4 24 | $-11.0M | $4.4M | ||
| Q3 24 | $-11.1M | $5.9M | ||
| Q2 24 | $-24.4M | $8.0M |
自由现金流率FATGDYN
| Q1 26 | — | — | ||
| Q4 25 | — | 5.7% | ||
| Q3 25 | -12.1% | 2.8% | ||
| Q2 25 | -20.0% | 10.1% | ||
| Q1 25 | -12.5% | 6.0% | ||
| Q4 24 | -7.6% | 4.4% | ||
| Q3 24 | -7.7% | 6.8% | ||
| Q2 24 | -16.1% | 9.7% |
资本支出强度FATGDYN
| Q1 26 | — | — | ||
| Q4 25 | — | 3.6% | ||
| Q3 25 | 1.7% | 3.9% | ||
| Q2 25 | 1.6% | 4.1% | ||
| Q1 25 | 3.2% | 3.3% | ||
| Q4 24 | 0.4% | 2.6% | ||
| Q3 24 | 5.5% | 3.7% | ||
| Q2 24 | 6.7% | 3.2% |
现金转化率FATGDYN
| Q1 26 | — | — | ||
| Q4 25 | — | 32.34× | ||
| Q3 25 | — | 5.92× | ||
| Q2 25 | — | 2.73× | ||
| Q1 25 | — | 3.21× | ||
| Q4 24 | — | 1.56× | ||
| Q3 24 | — | 2.15× | ||
| Q2 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
FAT
| Restaurant Sales | $96.6M | 69% |
| Royalty | $21.6M | 15% |
| Factory | $9.6M | 7% |
| Advertising | $9.1M | 7% |
| Franchisor | $1.5M | 1% |
| Other | $1.5M | 1% |
GDYN
暂无分部数据
