vs
FIRST HAWAIIAN, INC.（FHB）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
Rubrik, Inc.的季度营收约是FIRST HAWAIIAN, INC.的1.6倍（$350.2M vs $220.3M），FIRST HAWAIIAN, INC.净利率更高（30.8% vs -18.2%，领先49.0%）
第一夏威夷公司是总部位于夏威夷檀香山的银行控股企业，核心子公司第一夏威夷银行成立于1858年，是夏威夷历史最悠久、规模最大的金融机构，总部设在檀香山第一夏威夷中心。该行在夏威夷设有57家分支机构，关岛有3家，塞班岛有1家，为个人及商业客户提供存款、贷款、财富管理、保险、私人银行等多元金融服务。
Rubrik是总部位于美国加利福尼亚州帕洛阿尔托的云数据管理与数据安全企业，成立于2014年1月，专注于为客户提供云环境下的数据管理、安全防护相关解决方案，2024年4月在纽约证券交易所上市。
FHB vs RBRK — 直观对比
营收规模更大
RBRK
是对方的1.6倍
$220.3M
净利率更高
FHB
高出49.0%
-18.2%
损益表 — Q1 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $220.3M | $350.2M |
| 净利润 | $67.8M | $-63.8M |
| 毛利率 | — | 80.5% |
| 营业利润率 | — | -21.6% |
| 净利率 | 30.8% | -18.2% |
| 营收同比 | — | 48.3% |
| 净利润同比 | 14.4% | 51.2% |
| 每股收益（稀释后） | $0.55 | $-0.32 |
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FHBRBRK
| Q1 26 | $220.3M | — | ||
| Q4 25 | $225.9M | $350.2M | ||
| Q3 25 | $226.4M | $309.9M | ||
| Q2 25 | $217.5M | $278.5M | ||
| Q1 25 | $211.0M | $258.1M | ||
| Q4 24 | $188.1M | $236.2M | ||
| Q3 24 | $210.0M | $205.0M | ||
| Q2 24 | $204.6M | $187.3M |
净利润FHBRBRK
| Q1 26 | $67.8M | — | ||
| Q4 25 | $69.9M | $-63.8M | ||
| Q3 25 | $73.8M | $-95.9M | ||
| Q2 25 | $73.2M | $-102.1M | ||
| Q1 25 | $59.2M | $-114.9M | ||
| Q4 24 | $52.5M | $-130.9M | ||
| Q3 24 | $61.5M | $-176.9M | ||
| Q2 24 | $61.9M | $-732.1M |
毛利率FHBRBRK
| Q1 26 | — | — | ||
| Q4 25 | — | 80.5% | ||
| Q3 25 | — | 79.5% | ||
| Q2 25 | — | 78.3% | ||
| Q1 25 | — | 77.4% | ||
| Q4 24 | — | 76.2% | ||
| Q3 24 | — | 73.1% | ||
| Q2 24 | — | 48.8% |
营业利润率FHBRBRK
| Q1 26 | — | — | ||
| Q4 25 | 41.2% | -21.6% | ||
| Q3 25 | 42.5% | -30.5% | ||
| Q2 25 | 40.5% | -33.4% | ||
| Q1 25 | 36.5% | -45.0% | ||
| Q4 24 | 34.4% | -52.8% | ||
| Q3 24 | 36.4% | -82.1% | ||
| Q2 24 | 39.5% | -387.0% |
净利率FHBRBRK
| Q1 26 | 30.8% | — | ||
| Q4 25 | 31.0% | -18.2% | ||
| Q3 25 | 32.6% | -31.0% | ||
| Q2 25 | 33.7% | -36.7% | ||
| Q1 25 | 28.1% | -44.5% | ||
| Q4 24 | 27.9% | -55.4% | ||
| Q3 24 | 29.3% | -86.3% | ||
| Q2 24 | 30.3% | -390.8% |
每股收益（稀释后）FHBRBRK
| Q1 26 | $0.55 | — | ||
| Q4 25 | $0.56 | $-0.32 | ||
| Q3 25 | $0.59 | $-0.49 | ||
| Q2 25 | $0.58 | $-0.53 | ||
| Q1 25 | $0.47 | $5.69 | ||
| Q4 24 | $0.41 | $-0.71 | ||
| Q3 24 | $0.48 | $-0.98 | ||
| Q2 24 | $0.48 | $-11.48 |
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 | — | $307.1M |
| 总债务越低越好 | $0 | — |
| 股东权益账面价值 | $2.8B | $-524.4M |
| 总资产 | $24.3B | $2.5B |
| 负债/权益比越低杠杆越低 | 0.00× | — |
8季度趋势，按日历期对齐
现金及短期投资FHBRBRK
| Q1 26 | — | — | ||
| Q4 25 | — | $307.1M | ||
| Q3 25 | — | $322.7M | ||
| Q2 25 | — | $284.0M | ||
| Q1 25 | — | $186.3M | ||
| Q4 24 | — | $103.9M | ||
| Q3 24 | — | $142.3M | ||
| Q2 24 | — | $502.6M |
总债务FHBRBRK
| Q1 26 | $0 | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — |
股东权益FHBRBRK
| Q1 26 | $2.8B | — | ||
| Q4 25 | $2.8B | $-524.4M | ||
| Q3 25 | $2.7B | $-564.3M | ||
| Q2 25 | $2.7B | $-556.5M | ||
| Q1 25 | $2.6B | $-553.7M | ||
| Q4 24 | $2.6B | $-521.1M | ||
| Q3 24 | $2.6B | $-499.3M | ||
| Q2 24 | $2.6B | $-514.6M |
总资产FHBRBRK
| Q1 26 | $24.3B | — | ||
| Q4 25 | $24.0B | $2.5B | ||
| Q3 25 | $24.1B | $2.4B | ||
| Q2 25 | $23.8B | $1.5B | ||
| Q1 25 | $23.7B | $1.4B | ||
| Q4 24 | $23.8B | $1.3B | ||
| Q3 24 | $23.8B | $1.2B | ||
| Q2 24 | $24.0B | $1.2B |
负债/权益比FHBRBRK
| Q1 26 | 0.00× | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 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 | — | $85.5M |
| 自由现金流经营现金流 - 资本支出 | — | $80.7M |
| 自由现金流率自由现金流/营收 | — | 23.1% |
| 资本支出强度资本支出/营收 | — | 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 | — | $256.8M |
8季度趋势，按日历期对齐
经营现金流FHBRBRK
| Q1 26 | — | — | ||
| Q4 25 | $335.1M | $85.5M | ||
| Q3 25 | $57.1M | $64.7M | ||
| Q2 25 | $136.4M | $39.7M | ||
| Q1 25 | $36.7M | $83.6M | ||
| Q4 24 | $317.5M | $23.1M | ||
| Q3 24 | $58.9M | $-27.1M | ||
| Q2 24 | $78.2M | $-31.4M |
自由现金流FHBRBRK
| Q1 26 | — | — | ||
| Q4 25 | $303.3M | $80.7M | ||
| Q3 25 | $49.5M | $61.2M | ||
| Q2 25 | $125.2M | $36.8M | ||
| Q1 25 | $28.6M | $78.0M | ||
| Q4 24 | $288.7M | $18.0M | ||
| Q3 24 | $52.3M | $-29.7M | ||
| Q2 24 | $72.2M | $-35.0M |
自由现金流率FHBRBRK
| Q1 26 | — | — | ||
| Q4 25 | 134.3% | 23.1% | ||
| Q3 25 | 21.9% | 19.8% | ||
| Q2 25 | 57.5% | 13.2% | ||
| Q1 25 | 13.6% | 30.2% | ||
| Q4 24 | 153.5% | 7.6% | ||
| Q3 24 | 24.9% | -14.5% | ||
| Q2 24 | 35.3% | -18.7% |
资本支出强度FHBRBRK
| Q1 26 | — | — | ||
| Q4 25 | 14.1% | 1.4% | ||
| Q3 25 | 3.3% | 1.1% | ||
| Q2 25 | 5.2% | 1.0% | ||
| Q1 25 | 3.8% | 2.2% | ||
| Q4 24 | 15.3% | 2.1% | ||
| Q3 24 | 3.1% | 1.3% | ||
| Q2 24 | 2.9% | 1.9% |
现金转化率FHBRBRK
| Q1 26 | — | — | ||
| Q4 25 | 4.79× | — | ||
| Q3 25 | 0.77× | — | ||
| Q2 25 | 1.86× | — | ||
| Q1 25 | 0.62× | — | ||
| Q4 24 | 6.05× | — | ||
| Q3 24 | 0.96× | — | ||
| Q2 24 | 1.26× | — |
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
FHB
| Net Interest Income | $167.5M | 76% |
| Noninterest Income | $52.8M | 24% |
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
