vs
Fortune Brands Innovations, Inc.（FBIN）与Cloudflare, Inc.（NET）财务数据对比。点击上方公司名可切换其他公司
Fortune Brands Innovations, Inc.的季度营收约是Cloudflare, Inc.的1.8倍（$1.1B vs $614.5M），Fortune Brands Innovations, Inc.净利率更高（7.1% vs -2.0%，领先9.0%），Cloudflare, Inc.同比增速更快（33.6% vs -2.4%），Fortune Brands Innovations, Inc.自由现金流更多（$183.7M vs $105.2M），过去两年Cloudflare, Inc.的营收复合增速更高（27.4% vs -1.5%）
Fortune Brands Innovations是美国家居及安防产品生产商，总部位于伊利诺伊州迪尔菲尔德，位列财富500强及标普400指数。旗下拥有摩恩、House of Rohl、玛斯特锁等知名品牌，业务覆盖厨卫、户外用品、安防、橱柜制造等领域，2021年底全球员工约2.8万人。
Cloudflare是总部位于美国加利福尼亚州旧金山的科技企业，提供内容分发网络（CDN）、云网络安全、DDoS防护等多元互联网服务，同时是ICANN认证的域名注册商。其服务作为网站访客与客户托管服务商之间的反向代理，可有效提升访问性能，抵御恶意流量。
FBIN vs NET — 直观对比
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.1B | $614.5M |
| 净利润 | $76.3M | $-12.1M |
| 毛利率 | 43.8% | 73.6% |
| 营业利润率 | 11.3% | -8.0% |
| 净利率 | 7.1% | -2.0% |
| 营收同比 | -2.4% | 33.6% |
| 净利润同比 | -27.3% | 6.0% |
| 每股收益（稀释后） | $0.63 | $-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
| Q4 25 | $1.1B | $614.5M | ||
| Q3 25 | $1.1B | $562.0M | ||
| Q2 25 | $1.2B | $512.3M | ||
| Q1 25 | $1.0B | $479.1M | ||
| Q4 24 | $1.1B | $459.9M | ||
| Q3 24 | $1.2B | $430.1M | ||
| Q2 24 | $1.2B | $401.0M | ||
| Q1 24 | $1.1B | $378.6M |
| Q4 25 | $76.3M | $-12.1M | ||
| Q3 25 | $70.8M | $-1.3M | ||
| Q2 25 | $100.3M | $-50.4M | ||
| Q1 25 | $51.4M | $-38.5M | ||
| Q4 24 | $105.0M | $-12.8M | ||
| Q3 24 | $136.6M | $-15.3M | ||
| Q2 24 | $133.9M | $-15.1M | ||
| Q1 24 | $96.4M | $-35.5M |
| Q4 25 | 43.8% | 73.6% | ||
| Q3 25 | 45.2% | 74.0% | ||
| Q2 25 | 45.1% | 74.9% | ||
| Q1 25 | 44.0% | 75.9% | ||
| Q4 24 | 46.0% | 76.4% | ||
| Q3 24 | 45.9% | 77.7% | ||
| Q2 24 | 43.6% | 77.8% | ||
| Q1 24 | 43.9% | 77.5% |
| Q4 25 | 11.3% | -8.0% | ||
| Q3 25 | 11.0% | -6.7% | ||
| Q2 25 | 14.3% | -13.1% | ||
| Q1 25 | 9.4% | -11.1% | ||
| Q4 24 | 16.1% | -7.5% | ||
| Q3 24 | 17.8% | -7.2% | ||
| Q2 24 | 16.1% | -8.7% | ||
| Q1 24 | 14.0% | -14.4% |
| Q4 25 | 7.1% | -2.0% | ||
| Q3 25 | 6.2% | -0.2% | ||
| Q2 25 | 8.3% | -9.8% | ||
| Q1 25 | 5.0% | -8.0% | ||
| Q4 24 | 9.5% | -2.8% | ||
| Q3 24 | 11.8% | -3.6% | ||
| Q2 24 | 10.8% | -3.8% | ||
| Q1 24 | 8.7% | -9.4% |
| Q4 25 | $0.63 | $-0.03 | ||
| Q3 25 | $0.59 | $0.00 | ||
| Q2 25 | $0.83 | $-0.15 | ||
| Q1 25 | $0.42 | $-0.11 | ||
| Q4 24 | $0.84 | $-0.05 | ||
| Q3 24 | $1.09 | $-0.04 | ||
| Q2 24 | $1.06 | $-0.04 | ||
| Q1 24 | $0.76 | $-0.10 |
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 | $264.0M | $943.5M |
| 总债务越低越好 | $2.5B | — |
| 股东权益账面价值 | $2.4B | $1.5B |
| 总资产 | $6.5B | $6.0B |
| 负债/权益比越低杠杆越低 | 1.07× | — |
8季度趋势，按日历期对齐
| Q4 25 | $264.0M | $943.5M | ||
| Q3 25 | $223.9M | $1.1B | ||
| Q2 25 | $234.7M | $1.5B | ||
| Q1 25 | $340.0M | $204.5M | ||
| Q4 24 | $381.1M | $147.7M | ||
| Q3 24 | $344.8M | $182.9M | ||
| Q2 24 | $352.6M | $157.0M | ||
| Q1 24 | $359.7M | $254.4M |
| Q4 25 | $2.5B | — | ||
| Q3 25 | $2.2B | — | ||
| Q2 25 | $2.2B | — | ||
| Q1 25 | $2.7B | — | ||
| Q4 24 | $2.7B | — | ||
| Q3 24 | $2.7B | — | ||
| Q2 24 | $2.7B | — | ||
| Q1 24 | $2.7B | — |
| Q4 25 | $2.4B | $1.5B | ||
| Q3 25 | $2.4B | $1.3B | ||
| Q2 25 | $2.3B | $1.2B | ||
| Q1 25 | $2.3B | $1.4B | ||
| Q4 24 | $2.4B | $1.0B | ||
| Q3 24 | $2.4B | $973.1M | ||
| Q2 24 | $2.3B | $881.5M | ||
| Q1 24 | $2.3B | $797.2M |
| Q4 25 | $6.5B | $6.0B | ||
| Q3 25 | $6.5B | $5.8B | ||
| Q2 25 | $6.6B | $5.6B | ||
| Q1 25 | $6.6B | $3.7B | ||
| Q4 24 | $6.6B | $3.3B | ||
| Q3 24 | $6.6B | $3.1B | ||
| Q2 24 | $6.7B | $2.9B | ||
| Q1 24 | $6.8B | $2.8B |
| Q4 25 | 1.07× | — | ||
| Q3 25 | 0.91× | — | ||
| Q2 25 | 0.93× | — | ||
| Q1 25 | 1.16× | — | ||
| Q4 24 | 1.10× | — | ||
| Q3 24 | 1.12× | — | ||
| Q2 24 | 1.15× | — | ||
| Q1 24 | 1.17× | — |
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 | $208.2M | $190.4M |
| 自由现金流经营现金流 - 资本支出 | $183.7M | $105.2M |
| 自由现金流率自由现金流/营收 | 17.0% | 17.1% |
| 资本支出强度资本支出/营收 | 2.3% | 13.9% |
| 现金转化率经营现金流/净利润 | 2.73× | — |
| 过去12个月自由现金流最近4个季度 | $366.8M | $287.5M |
8季度趋势，按日历期对齐
| Q4 25 | $208.2M | $190.4M | ||
| Q3 25 | $204.4M | $167.1M | ||
| Q2 25 | $149.4M | $99.8M | ||
| Q1 25 | $-83.4M | $145.8M | ||
| Q4 24 | $272.3M | $127.3M | ||
| Q3 24 | $205.3M | $104.7M | ||
| Q2 24 | $261.5M | $74.8M | ||
| Q1 24 | $-71.3M | $73.6M |
| Q4 25 | $183.7M | $105.2M | ||
| Q3 25 | $177.0M | $82.5M | ||
| Q2 25 | $118.7M | $39.9M | ||
| Q1 25 | $-112.6M | $59.9M | ||
| Q4 24 | $212.1M | $54.2M | ||
| Q3 24 | $175.6M | $54.5M | ||
| Q2 24 | $222.7M | $45.2M | ||
| Q1 24 | $-135.9M | $41.5M |
| Q4 25 | 17.0% | 17.1% | ||
| Q3 25 | 15.4% | 14.7% | ||
| Q2 25 | 9.9% | 7.8% | ||
| Q1 25 | -10.9% | 12.5% | ||
| Q4 24 | 19.2% | 11.8% | ||
| Q3 24 | 15.2% | 12.7% | ||
| Q2 24 | 18.0% | 11.3% | ||
| Q1 24 | -12.2% | 11.0% |
| Q4 25 | 2.3% | 13.9% | ||
| Q3 25 | 2.4% | 15.1% | ||
| Q2 25 | 2.6% | 11.7% | ||
| Q1 25 | 2.8% | 17.9% | ||
| Q4 24 | 5.5% | 15.9% | ||
| Q3 24 | 2.6% | 11.7% | ||
| Q2 24 | 3.1% | 7.4% | ||
| Q1 24 | 5.8% | 8.5% |
| Q4 25 | 2.73× | — | ||
| Q3 25 | 2.89× | — | ||
| Q2 25 | 1.49× | — | ||
| Q1 25 | -1.62× | — | ||
| Q4 24 | 2.59× | — | ||
| Q3 24 | 1.50× | — | ||
| Q2 24 | 1.95× | — | ||
| Q1 24 | -0.74× | — |
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
FBIN
| Wholesale Retail Trade | $526.7M | 49% |
| Home Center Retailer | $257.1M | 24% |
| Security Segment | $165.8M | 15% |
| Other Retailer | $118.2M | 11% |
NET
| Sales Channel Directly To Consumer | $438.5M | 71% |
| Sales Channel Through Intermediary | $176.0M | 29% |
