vs
法拉第未来（FFAI）与豪士科（OSK）财务数据对比。点击上方公司名可切换其他公司
豪士科的季度营收约是法拉第未来的20843.4倍（$2.7B vs $129.0K）。豪士科净利率更高（5.0% vs -26011.6%，领先26016.6%）。豪士科同比增速更快（3.5% vs -45.1%）。豪士科自由现金流更多（$540.3M vs $-29.5M）。过去两年法拉第未来的营收复合增速更高（703.1% vs 2.8%）
法拉第未来是2014年成立的美国科技企业，总部位于加利福尼亚州洛杉矶，核心业务为研发电动汽车，2023年正式投入量产，产品在中美两国市场销售。截至2025年1月，该公司累计交付16辆汽车。2024年末完成两轮合计6000万美元融资后，法拉第未来宣布将转型销售贴牌中国厢式车。
豪士科（原称豪士科卡车）是美国知名工业企业，主营特种卡车、军用车辆、机场消防设备、高空作业设备等产品的设计与制造。旗下拥有威斯康星州的消防车制造商Pierce Manufacturing，以及生产各类升降作业设备的JLG工业公司。
FFAI vs OSK — 直观对比
营收规模更大
OSK
是对方的20843.4倍
$129.0K
营收增速更快
OSK
高出48.6%
-45.1%
净利率更高
OSK
高出26016.6%
-26011.6%
自由现金流更多
OSK
多$569.8M
$-29.5M
两年增速更快
FFAI
近两年复合增速
2.8%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $129.0K | $2.7B |
| 净利润 | $-33.6M | $133.8M |
| 毛利率 | -12111.6% | 15.8% |
| 营业利润率 | -25041.9% | 7.9% |
| 净利率 | -26011.6% | 5.0% |
| 营收同比 | -45.1% | 3.5% |
| 净利润同比 | 72.3% | -12.6% |
| 每股收益（稀释后） | — | — |
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FFAIOSK
| Q4 25 | $129.0K | $2.7B | ||
| Q3 25 | $37.0K | $2.7B | ||
| Q2 25 | $54.0K | $2.7B | ||
| Q1 25 | $316.0K | $2.3B | ||
| Q4 24 | $235.0K | $2.6B | ||
| Q3 24 | $9.0K | $2.7B | ||
| Q2 24 | $293.0K | $2.8B | ||
| Q1 24 | $2.0K | $2.5B |
净利润FFAIOSK
| Q4 25 | $-33.6M | $133.8M | ||
| Q3 25 | $-222.2M | $196.2M | ||
| Q2 25 | $-124.7M | $204.8M | ||
| Q1 25 | $-10.3M | $112.2M | ||
| Q4 24 | $-121.3M | $153.1M | ||
| Q3 24 | $-77.7M | $180.3M | ||
| Q2 24 | $-108.7M | $168.6M | ||
| Q1 24 | $-48.2M | $179.4M |
毛利率FFAIOSK
| Q4 25 | -12111.6% | 15.8% | ||
| Q3 25 | -92483.8% | 17.5% | ||
| Q2 25 | -49737.0% | 19.2% | ||
| Q1 25 | -6666.1% | 17.3% | ||
| Q4 24 | -8801.7% | 17.2% | ||
| Q3 24 | -238266.7% | 18.5% | ||
| Q2 24 | -7057.0% | 19.2% | ||
| Q1 24 | -1034250.0% | 18.5% |
营业利润率FFAIOSK
| Q4 25 | -25041.9% | 7.9% | ||
| Q3 25 | -558937.8% | 9.7% | ||
| Q2 25 | -89088.9% | 10.7% | ||
| Q1 25 | -13870.6% | 7.6% | ||
| Q4 24 | -12899.6% | 8.6% | ||
| Q3 24 | -280077.8% | 9.7% | ||
| Q2 24 | -17272.7% | 9.2% | ||
| Q1 24 | -2180400.0% | 10.2% |
净利率FFAIOSK
| Q4 25 | -26011.6% | 5.0% | ||
| Q3 25 | -600505.4% | 7.3% | ||
| Q2 25 | -230881.5% | 7.5% | ||
| Q1 25 | -3252.5% | 4.9% | ||
| Q4 24 | -51599.6% | 5.9% | ||
| Q3 24 | -863177.8% | 6.6% | ||
| Q2 24 | -37093.9% | 5.9% | ||
| Q1 24 | -2410850.0% | 7.1% |
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 | $34.9M | $479.8M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $-27.3M | $4.5B |
| 总资产 | $277.9M | $10.1B |
| 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FFAIOSK
| Q4 25 | $34.9M | $479.8M | ||
| Q3 25 | $62.9M | $211.8M | ||
| Q2 25 | $13.2M | $191.7M | ||
| Q1 25 | $9.5M | $210.3M | ||
| Q4 24 | $7.1M | $204.9M | ||
| Q3 24 | $7.3M | $160.9M | ||
| Q2 24 | $793.0K | $141.4M | ||
| Q1 24 | $407.0K | $69.9M |
总债务FFAIOSK
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | $602.3M | ||
| Q2 24 | — | $599.1M | ||
| Q1 24 | — | $598.9M |
股东权益FFAIOSK
| Q4 25 | $-27.3M | $4.5B | ||
| Q3 25 | $-77.7M | $4.5B | ||
| Q2 25 | $59.9M | $4.5B | ||
| Q1 25 | $139.8M | $4.2B | ||
| Q4 24 | $115.0M | $4.2B | ||
| Q3 24 | $156.8M | $4.1B | ||
| Q2 24 | $148.7M | $3.9B | ||
| Q1 24 | $201.5M | $3.8B |
总资产FFAIOSK
| Q4 25 | $277.9M | $10.1B | ||
| Q3 25 | $315.6M | $9.8B | ||
| Q2 25 | $399.7M | $10.0B | ||
| Q1 25 | $410.6M | $9.8B | ||
| Q4 24 | $425.4M | $9.4B | ||
| Q3 24 | $449.1M | $9.9B | ||
| Q2 24 | $457.9M | $9.7B | ||
| Q1 24 | $499.9M | $9.5B |
负债/权益比FFAIOSK
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 0.15× | ||
| Q2 24 | — | 0.15× | ||
| Q1 24 | — | 0.16× |
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 | $-28.4M | $600.1M |
| 自由现金流经营现金流 - 资本支出 | $-29.5M | $540.3M |
| 自由现金流率自由现金流/营收 | -22886.8% | 20.1% |
| 资本支出强度资本支出/营收 | 867.4% | 2.2% |
| 现金转化率经营现金流/净利润 | — | 4.49× |
| 过去12个月自由现金流最近4个季度 | $-115.2M | $618.0M |
8季度趋势，按日历期对齐
经营现金流FFAIOSK
| Q4 25 | $-28.4M | $600.1M | ||
| Q3 25 | $-35.6M | $489.0M | ||
| Q2 25 | $-23.3M | $89.2M | ||
| Q1 25 | $-20.3M | $-394.9M | ||
| Q4 24 | $-18.4M | $790.8M | ||
| Q3 24 | $-22.7M | $326.1M | ||
| Q2 24 | $-14.4M | $-211.0M | ||
| Q1 24 | $-14.7M | $-355.8M |
自由现金流FFAIOSK
| Q4 25 | $-29.5M | $540.3M | ||
| Q3 25 | $-37.1M | $464.3M | ||
| Q2 25 | $-26.8M | $48.6M | ||
| Q1 25 | $-21.9M | $-435.2M | ||
| Q4 24 | $-25.3M | $703.3M | ||
| Q3 24 | $-23.0M | $272.2M | ||
| Q2 24 | $-14.6M | $-250.5M | ||
| Q1 24 | $-14.8M | $-455.9M |
自由现金流率FFAIOSK
| Q4 25 | -22886.8% | 20.1% | ||
| Q3 25 | -100218.9% | 17.3% | ||
| Q2 25 | -49540.7% | 1.8% | ||
| Q1 25 | -6918.7% | -18.8% | ||
| Q4 24 | -10770.6% | 27.1% | ||
| Q3 24 | -255622.2% | 9.9% | ||
| Q2 24 | -4993.5% | -8.8% | ||
| Q1 24 | -740900.0% | -17.9% |
资本支出强度FFAIOSK
| Q4 25 | 867.4% | 2.2% | ||
| Q3 25 | 4102.7% | 0.9% | ||
| Q2 25 | 6368.5% | 1.5% | ||
| Q1 25 | 496.2% | 1.7% | ||
| Q4 24 | 2945.1% | 3.4% | ||
| Q3 24 | 3344.4% | 2.0% | ||
| Q2 24 | 88.4% | 1.4% | ||
| Q1 24 | 4950.0% | 3.9% |
现金转化率FFAIOSK
| Q4 25 | — | 4.49× | ||
| Q3 25 | — | 2.49× | ||
| Q2 25 | — | 0.44× | ||
| Q1 25 | — | -3.52× | ||
| Q4 24 | — | 5.17× | ||
| Q3 24 | — | 1.81× | ||
| Q2 24 | — | -1.25× | ||
| Q1 24 | — | -1.98× |
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
FFAI
暂无分部数据
OSK
| Vocational Segment | $922.4M | 34% |
| Aerial Works Platforms | $548.6M | 20% |
| Other Access Equipment | $311.8M | 12% |
| Telehandlers | $311.2M | 12% |
| Airport Products | $252.7M | 9% |
| Delivery Vehicles | $165.0M | 6% |
| Other Vocational | $130.7M | 5% |
| Transferred Over Time | $23.5M | 1% |
