vs
Fat Brands, Inc（FAT）与COMSCORE, INC.（SCOR）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COMSCORE, INC.的1.5倍（$140.0M vs $93.5M），COMSCORE, INC.净利率更高（3.2% vs -41.6%，领先44.8%），COMSCORE, INC.同比增速更快（-1.5% vs -2.3%），COMSCORE, INC.自由现金流更多（$2.9M vs $-16.9M），过去两年COMSCORE, INC.的营收复合增速更高（3.8% 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。
Comscore是总部设于美国的全球媒体测量与分析企业，为企业、广告代理商、品牌营销方及媒体出版方提供专业营销数据与分析服务，在全球媒体行业和营销领域拥有广泛影响力。
FAT vs SCOR — 直观对比
营收规模更大
FAT
是对方的1.5倍
$93.5M
营收增速更快
SCOR
高出0.8%
-2.3%
净利率更高
SCOR
高出44.8%
-41.6%
自由现金流更多
SCOR
多$19.8M
$-16.9M
两年增速更快
SCOR
近两年复合增速
-6.1%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $140.0M | $93.5M |
| 净利润 | $-58.2M | $3.0M |
| 毛利率 | — | 41.0% |
| 营业利润率 | -12.4% | 7.0% |
| 净利率 | -41.6% | 3.2% |
| 营收同比 | -2.3% | -1.5% |
| 净利润同比 | -30.1% | -3.7% |
| 每股收益（稀释后） | $-3.39 | $9.50 |
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FATSCOR
| Q4 25 | — | $93.5M | ||
| Q3 25 | $140.0M | $88.9M | ||
| Q2 25 | $146.8M | $89.4M | ||
| Q1 25 | $142.0M | $85.7M | ||
| Q4 24 | $145.3M | $94.9M | ||
| Q3 24 | $143.4M | $88.5M | ||
| Q2 24 | $152.0M | $85.8M | ||
| Q1 24 | $152.0M | $86.8M |
净利润FATSCOR
| Q4 25 | — | $3.0M | ||
| Q3 25 | $-58.2M | $453.0K | ||
| Q2 25 | $-54.2M | $-9.5M | ||
| Q1 25 | $-46.0M | $-4.0M | ||
| Q4 24 | $-67.4M | $3.1M | ||
| Q3 24 | $-44.8M | $-60.6M | ||
| Q2 24 | $-39.4M | $-1.7M | ||
| Q1 24 | $-38.3M | $-1.1M |
毛利率FATSCOR
| Q4 25 | — | 41.0% | ||
| Q3 25 | — | 40.6% | ||
| Q2 25 | — | 40.6% | ||
| Q1 25 | — | 39.6% | ||
| Q4 24 | — | 42.4% | ||
| Q3 24 | — | 41.2% | ||
| Q2 24 | — | 39.5% | ||
| Q1 24 | — | 42.3% |
营业利润率FATSCOR
| Q4 25 | — | 7.0% | ||
| Q3 25 | -12.4% | 1.9% | ||
| Q2 25 | -10.6% | -1.9% | ||
| Q1 25 | -6.0% | -2.4% | ||
| Q4 24 | -27.1% | 4.1% | ||
| Q3 24 | -6.2% | -67.4% | ||
| Q2 24 | -1.8% | -2.2% | ||
| Q1 24 | -0.9% | -2.2% |
净利率FATSCOR
| Q4 25 | — | 3.2% | ||
| Q3 25 | -41.6% | 0.5% | ||
| Q2 25 | -36.9% | -10.6% | ||
| Q1 25 | -32.4% | -4.7% | ||
| Q4 24 | -46.4% | 3.3% | ||
| Q3 24 | -31.2% | -68.5% | ||
| Q2 24 | -25.9% | -2.0% | ||
| Q1 24 | -25.2% | -1.2% |
每股收益（稀释后）FATSCOR
| Q4 25 | — | $9.50 | ||
| Q3 25 | $-3.39 | $-0.86 | ||
| Q2 25 | $-3.17 | $-2.73 | ||
| Q1 25 | $-2.73 | $-1.66 | ||
| Q4 24 | $-4.06 | $-0.47 | ||
| Q3 24 | $-2.74 | $-12.79 | ||
| Q2 24 | $-2.43 | $-1.19 | ||
| Q1 24 | $-2.37 | $-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 | — | $23.6M |
| 总债务越低越好 | $1.3B | $41.5M |
| 股东权益账面价值 | $-585.8M | $111.4M |
| 总资产 | $1.2B | $407.7M |
| 负债/权益比越低杠杆越低 | — | 0.37× |
8季度趋势，按日历期对齐
现金及短期投资FATSCOR
| Q4 25 | — | $23.6M | ||
| Q3 25 | — | $26.7M | ||
| Q2 25 | — | $26.0M | ||
| Q1 25 | — | $31.0M | ||
| Q4 24 | — | $29.9M | ||
| Q3 24 | — | $20.0M | ||
| Q2 24 | — | $14.7M | ||
| Q1 24 | — | $18.7M |
总债务FATSCOR
| Q4 25 | — | $41.5M | ||
| Q3 25 | $1.3B | $41.4M | ||
| Q2 25 | $1.3B | $41.3M | ||
| Q1 25 | $1.3B | $41.3M | ||
| Q4 24 | $1.3B | $41.2M | ||
| Q3 24 | $1.2B | — | ||
| Q2 24 | $1.2B | — | ||
| Q1 24 | $1.2B | — |
股东权益FATSCOR
| Q4 25 | — | $111.4M | ||
| Q3 25 | $-585.8M | $-26.3M | ||
| Q2 25 | $-536.5M | $-21.7M | ||
| Q1 25 | $-493.9M | $-13.5M | ||
| Q4 24 | $-455.7M | $-8.3M | ||
| Q3 24 | $-386.1M | $-2.7M | ||
| Q2 24 | $-338.6M | $45.8M | ||
| Q1 24 | $-296.8M | $51.4M |
总资产FATSCOR
| Q4 25 | — | $407.7M | ||
| Q3 25 | $1.2B | $406.9M | ||
| Q2 25 | $1.2B | $415.9M | ||
| Q1 25 | $1.3B | $421.5M | ||
| Q4 24 | $1.3B | $430.2M | ||
| Q3 24 | $1.3B | $412.5M | ||
| Q2 24 | $1.4B | $474.1M | ||
| Q1 24 | $1.4B | $477.7M |
负债/权益比FATSCOR
| Q4 25 | — | 0.37× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| 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 | $3.2M |
| 自由现金流经营现金流 - 资本支出 | $-16.9M | $2.9M |
| 自由现金流率自由现金流/营收 | -12.1% | 3.1% |
| 资本支出强度资本支出/营收 | 1.7% | 0.3% |
| 现金转化率经营现金流/净利润 | — | 1.07× |
| 过去12个月自由现金流最近4个季度 | $-75.0M | $21.8M |
8季度趋势，按日历期对齐
经营现金流FATSCOR
| Q4 25 | — | $3.2M | ||
| Q3 25 | $-14.5M | $9.5M | ||
| Q2 25 | $-26.9M | $932.0K | ||
| Q1 25 | $-13.2M | $9.1M | ||
| Q4 24 | $-10.4M | $-10.0M | ||
| Q3 24 | $-3.2M | $12.5M | ||
| Q2 24 | $-14.2M | $8.7M | ||
| Q1 24 | $-28.4M | $6.9M |
自由现金流FATSCOR
| Q4 25 | — | $2.9M | ||
| Q3 25 | $-16.9M | $9.4M | ||
| Q2 25 | $-29.3M | $787.0K | ||
| Q1 25 | $-17.8M | $8.7M | ||
| Q4 24 | $-11.0M | $-10.3M | ||
| Q3 24 | $-11.1M | $12.4M | ||
| Q2 24 | $-24.4M | $8.5M | ||
| Q1 24 | $-32.5M | $6.6M |
自由现金流率FATSCOR
| Q4 25 | — | 3.1% | ||
| Q3 25 | -12.1% | 10.5% | ||
| Q2 25 | -20.0% | 0.9% | ||
| Q1 25 | -12.5% | 10.1% | ||
| Q4 24 | -7.6% | -10.8% | ||
| Q3 24 | -7.7% | 14.0% | ||
| Q2 24 | -16.1% | 10.0% | ||
| Q1 24 | -21.4% | 7.6% |
资本支出强度FATSCOR
| Q4 25 | — | 0.3% | ||
| Q3 25 | 1.7% | 0.1% | ||
| Q2 25 | 1.6% | 0.2% | ||
| Q1 25 | 3.2% | 0.4% | ||
| Q4 24 | 0.4% | 0.2% | ||
| Q3 24 | 5.5% | 0.1% | ||
| Q2 24 | 6.7% | 0.2% | ||
| Q1 24 | 2.7% | 0.3% |
现金转化率FATSCOR
| Q4 25 | — | 1.07× | ||
| Q3 25 | — | 20.96× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | -3.19× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| 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% |
SCOR
| Transferred Over Time | $77.1M | 83% |
| Research Insight Solutions | $14.6M | 16% |
| Related Party | $2.5M | 3% |
