vs
Fat Brands, Inc（FAT）与Purple Innovation, Inc.（PRPL）财务数据对比。点击上方公司名可切换其他公司
Purple Innovation, Inc.的季度营收约是Fat Brands, Inc的1.0倍（$140.7M vs $140.0M），Purple Innovation, Inc.净利率更高（-2.3% vs -41.6%，领先39.3%），Purple Innovation, Inc.同比增速更快（9.1% vs -2.3%），Purple Innovation, Inc.自由现金流更多（$-7.8M vs $-16.9M），过去两年Purple Innovation, Inc.的营收复合增速更高（8.3% 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。
Purple Carrot是一家总部位于马萨诸塞州尼达姆市的全植物性餐包品牌，由安迪·莱维特创立，每周为订阅用户提供预制餐品和自制餐包。据《大都会》2022年报道，对比美式标准餐食，该品牌每份餐包的碳排放量可降低72%，主打低碳环保的纯植物饮食方案。
FAT vs PRPL — 直观对比
营收规模更大
PRPL
是对方的1.0倍
$140.0M
营收增速更快
PRPL
高出11.4%
-2.3%
净利率更高
PRPL
高出39.3%
-41.6%
自由现金流更多
PRPL
多$9.1M
$-16.9M
两年增速更快
PRPL
近两年复合增速
-6.1%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $140.0M | $140.7M |
| 净利润 | $-58.2M | $-3.2M |
| 毛利率 | — | 41.9% |
| 营业利润率 | -12.4% | -1.6% |
| 净利率 | -41.6% | -2.3% |
| 营收同比 | -2.3% | 9.1% |
| 净利润同比 | -30.1% | 62.1% |
| 每股收益（稀释后） | $-3.39 | $0.03 |
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FATPRPL
| Q4 25 | — | $140.7M | ||
| Q3 25 | $140.0M | $118.8M | ||
| Q2 25 | $146.8M | $105.1M | ||
| Q1 25 | $142.0M | $104.2M | ||
| Q4 24 | $145.3M | $129.0M | ||
| Q3 24 | $143.4M | $118.6M | ||
| Q2 24 | $152.0M | $120.3M | ||
| Q1 24 | $152.0M | $120.0M |
净利润FATPRPL
| Q4 25 | — | $-3.2M | ||
| Q3 25 | $-58.2M | $-11.7M | ||
| Q2 25 | $-54.2M | $-17.3M | ||
| Q1 25 | $-46.0M | $-19.1M | ||
| Q4 24 | $-67.4M | $-8.5M | ||
| Q3 24 | $-44.8M | $-39.2M | ||
| Q2 24 | $-39.4M | $27.0K | ||
| Q1 24 | $-38.3M | $-50.2M |
毛利率FATPRPL
| Q4 25 | — | 41.9% | ||
| Q3 25 | — | 42.8% | ||
| Q2 25 | — | 35.9% | ||
| Q1 25 | — | 39.4% | ||
| Q4 24 | — | 42.9% | ||
| Q3 24 | — | 29.7% | ||
| Q2 24 | — | 40.7% | ||
| Q1 24 | — | 34.8% |
营业利润率FATPRPL
| Q4 25 | — | -1.6% | ||
| Q3 25 | -12.4% | -10.2% | ||
| Q2 25 | -10.6% | -13.5% | ||
| Q1 25 | -6.0% | -13.9% | ||
| Q4 24 | -27.1% | -6.0% | ||
| Q3 24 | -6.2% | -39.5% | ||
| Q2 24 | -1.8% | -12.1% | ||
| Q1 24 | -0.9% | -19.3% |
净利率FATPRPL
| Q4 25 | — | -2.3% | ||
| Q3 25 | -41.6% | -9.9% | ||
| Q2 25 | -36.9% | -16.5% | ||
| Q1 25 | -32.4% | -18.4% | ||
| Q4 24 | -46.4% | -6.6% | ||
| Q3 24 | -31.2% | -33.1% | ||
| Q2 24 | -25.9% | 0.0% | ||
| Q1 24 | -25.2% | -41.8% |
每股收益（稀释后）FATPRPL
| Q4 25 | — | $0.03 | ||
| Q3 25 | $-3.39 | $0.11 | ||
| Q2 25 | $-3.17 | $0.16 | ||
| Q1 25 | $-2.73 | $0.18 | ||
| Q4 24 | $-4.06 | $0.08 | ||
| Q3 24 | $-2.74 | $0.36 | ||
| Q2 24 | $-2.43 | $0.00 | ||
| Q1 24 | $-2.37 | $0.47 |
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 | — | $24.3M |
| 总债务越低越好 | $1.3B | $126.7M |
| 股东权益账面价值 | $-585.8M | $-29.7M |
| 总资产 | $1.2B | $296.3M |
| 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FATPRPL
| Q4 25 | — | $24.3M | ||
| Q3 25 | — | $32.4M | ||
| Q2 25 | — | $34.2M | ||
| Q1 25 | — | $21.6M | ||
| Q4 24 | — | $29.0M | ||
| Q3 24 | — | $23.4M | ||
| Q2 24 | — | $23.4M | ||
| Q1 24 | — | $34.5M |
总债务FATPRPL
| Q4 25 | — | $126.7M | ||
| Q3 25 | $1.3B | — | ||
| Q2 25 | $1.3B | — | ||
| Q1 25 | $1.3B | — | ||
| Q4 24 | $1.3B | $70.7M | ||
| Q3 24 | $1.2B | $50.8M | ||
| Q2 24 | $1.2B | — | ||
| Q1 24 | $1.2B | — |
股东权益FATPRPL
| Q4 25 | — | $-29.7M | ||
| Q3 25 | $-585.8M | $-26.9M | ||
| Q2 25 | $-536.5M | $-15.6M | ||
| Q1 25 | $-493.9M | $1.3M | ||
| Q4 24 | $-455.7M | $20.2M | ||
| Q3 24 | $-386.1M | $28.0M | ||
| Q2 24 | $-338.6M | $66.4M | ||
| Q1 24 | $-296.8M | $65.5M |
总资产FATPRPL
| Q4 25 | — | $296.3M | ||
| Q3 25 | $1.2B | $302.1M | ||
| Q2 25 | $1.2B | $303.8M | ||
| Q1 25 | $1.3B | $293.8M | ||
| Q4 24 | $1.3B | $307.8M | ||
| Q3 24 | $1.3B | $309.3M | ||
| Q2 24 | $1.4B | $362.1M | ||
| Q1 24 | $1.4B | $382.1M |
负债/权益比FATPRPL
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 3.50× | ||
| Q3 24 | — | 1.82× | ||
| Q2 24 | — | — | ||
| 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 | $-14.5M | $-5.8M |
| 自由现金流经营现金流 - 资本支出 | $-16.9M | $-7.8M |
| 自由现金流率自由现金流/营收 | -12.1% | -5.5% |
| 资本支出强度资本支出/营收 | 1.7% | 1.4% |
| 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 | $-41.9M |
8季度趋势，按日历期对齐
经营现金流FATPRPL
| Q4 25 | — | $-5.8M | ||
| Q3 25 | $-14.5M | $-968.0K | ||
| Q2 25 | $-26.9M | $-4.0M | ||
| Q1 25 | $-13.2M | $-23.1M | ||
| Q4 24 | $-10.4M | $6.8M | ||
| Q3 24 | $-3.2M | $1.1M | ||
| Q2 24 | $-14.2M | $-8.9M | ||
| Q1 24 | $-28.4M | $-16.8M |
自由现金流FATPRPL
| Q4 25 | — | $-7.8M | ||
| Q3 25 | $-16.9M | $-1.8M | ||
| Q2 25 | $-29.3M | $-7.0M | ||
| Q1 25 | $-17.8M | $-25.3M | ||
| Q4 24 | $-11.0M | $5.7M | ||
| Q3 24 | $-11.1M | $101.0K | ||
| Q2 24 | $-24.4M | $-11.0M | ||
| Q1 24 | $-32.5M | $-19.9M |
自由现金流率FATPRPL
| Q4 25 | — | -5.5% | ||
| Q3 25 | -12.1% | -1.5% | ||
| Q2 25 | -20.0% | -6.6% | ||
| Q1 25 | -12.5% | -24.3% | ||
| Q4 24 | -7.6% | 4.4% | ||
| Q3 24 | -7.7% | 0.1% | ||
| Q2 24 | -16.1% | -9.2% | ||
| Q1 24 | -21.4% | -16.5% |
资本支出强度FATPRPL
| Q4 25 | — | 1.4% | ||
| Q3 25 | 1.7% | 0.7% | ||
| Q2 25 | 1.6% | 2.8% | ||
| Q1 25 | 3.2% | 2.2% | ||
| Q4 24 | 0.4% | 0.8% | ||
| Q3 24 | 5.5% | 0.9% | ||
| Q2 24 | 6.7% | 1.7% | ||
| Q1 24 | 2.7% | 2.5% |
现金转化率FATPRPL
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | -330.22× | ||
| 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
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% |
PRPL
| Cost Of Revenues | $81.7M | 58% |
| Other | $59.0M | 42% |
