vs
Firefly Aerospace Inc.（FLY）与KRATOS DEFENSE & SECURITY SOLUTIONS, INC.（KTOS）财务数据对比。点击上方公司名可切换其他公司
KRATOS DEFENSE & SECURITY SOLUTIONS, INC.的季度营收约是Firefly Aerospace Inc.的11.2倍（$345.1M vs $30.8M）。KRATOS DEFENSE & SECURITY SOLUTIONS, INC.净利率更高（1.7% vs -433.5%，领先435.2%）。Firefly Aerospace Inc.同比增速更快（37.6% vs 21.9%）。KRATOS DEFENSE & SECURITY SOLUTIONS, INC.自由现金流更多（$-12.1M vs $-62.0M）
萤火虫航空航天（Firefly Aerospace）是总部位于美国得克萨斯州锡达帕克的商业航天企业，专注于研发中小型运载火箭，为客户提供商业轨道发射服务，致力于降低太空准入门槛，推动商业航天行业的发展。
Kratos国防与安全解决方案公司是总部位于美国加利福尼亚州圣迭戈的科技企业，主营武器及军用电子设备生产制造，客户涵盖美国联邦政府、海外多国政府、商业企业及美国各州与地方政府机构，旗下共设有6个业务部门。
FLY vs KTOS — 直观对比
营收规模更大
KTOS
是对方的11.2倍
$30.8M
营收增速更快
FLY
高出15.7%
21.9%
净利率更高
KTOS
高出435.2%
-433.5%
自由现金流更多
KTOS
多$49.9M
$-62.0M
损益表 — Q3 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $30.8M | $345.1M |
| 净利润 | $-133.4M | $5.9M |
| 毛利率 | 27.6% | 24.2% |
| 营业利润率 | -202.1% | 2.4% |
| 净利率 | -433.5% | 1.7% |
| 营收同比 | 37.6% | 21.9% |
| 净利润同比 | -227.1% | 51.3% |
| 每股收益（稀释后） | $-1.50 | $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FLYKTOS
| Q4 25 | — | $345.1M | ||
| Q3 25 | $30.8M | $347.6M | ||
| Q2 25 | $15.5M | $351.5M | ||
| Q1 25 | — | $302.6M | ||
| Q4 24 | — | $283.1M | ||
| Q3 24 | $22.4M | $275.9M | ||
| Q2 24 | $21.1M | $300.1M | ||
| Q1 24 | — | $277.2M |
净利润FLYKTOS
| Q4 25 | — | $5.9M | ||
| Q3 25 | $-133.4M | $8.7M | ||
| Q2 25 | $-63.8M | $2.9M | ||
| Q1 25 | — | $4.5M | ||
| Q4 24 | — | $3.9M | ||
| Q3 24 | $-40.8M | $3.2M | ||
| Q2 24 | $-53.5M | $7.9M | ||
| Q1 24 | — | $1.3M |
毛利率FLYKTOS
| Q4 25 | — | 24.2% | ||
| Q3 25 | 27.6% | 22.2% | ||
| Q2 25 | 25.7% | 21.0% | ||
| Q1 25 | — | 24.3% | ||
| Q4 24 | — | 24.7% | ||
| Q3 24 | 34.7% | 25.1% | ||
| Q2 24 | 14.0% | 25.7% | ||
| Q1 24 | — | 25.6% |
营业利润率FLYKTOS
| Q4 25 | — | 2.4% | ||
| Q3 25 | -202.1% | 2.0% | ||
| Q2 25 | -349.5% | 1.1% | ||
| Q1 25 | — | 2.2% | ||
| Q4 24 | — | 1.1% | ||
| Q3 24 | -152.9% | 2.4% | ||
| Q2 24 | -232.1% | 4.2% | ||
| Q1 24 | — | 2.5% |
净利率FLYKTOS
| Q4 25 | — | 1.7% | ||
| Q3 25 | -433.5% | 2.5% | ||
| Q2 25 | -410.2% | 0.8% | ||
| Q1 25 | — | 1.5% | ||
| Q4 24 | — | 1.4% | ||
| Q3 24 | -182.3% | 1.2% | ||
| Q2 24 | -253.7% | 2.6% | ||
| Q1 24 | — | 0.5% |
每股收益（稀释后）FLYKTOS
| Q4 25 | — | $0.03 | ||
| Q3 25 | $-1.50 | $0.05 | ||
| Q2 25 | $-5.78 | $0.02 | ||
| Q1 25 | — | $0.03 | ||
| Q4 24 | — | $0.03 | ||
| Q3 24 | $-3.57 | $0.02 | ||
| Q2 24 | $-4.60 | $0.05 | ||
| Q1 24 | — | $0.01 |
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 | $995.2M | $560.6M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $948.8M | $2.0B |
| 总资产 | $1.3B | $2.5B |
| 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FLYKTOS
| Q4 25 | — | $560.6M | ||
| Q3 25 | $995.2M | $565.9M | ||
| Q2 25 | $205.3M | $783.6M | ||
| Q1 25 | — | $263.7M | ||
| Q4 24 | — | $329.3M | ||
| Q3 24 | $26.4M | $301.5M | ||
| Q2 24 | $21.9M | $308.2M | ||
| Q1 24 | — | $338.9M |
总债务FLYKTOS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $136.1M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益FLYKTOS
| Q4 25 | — | $2.0B | ||
| Q3 25 | $948.8M | $2.0B | ||
| Q2 25 | $-918.0M | $2.0B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.4B | ||
| Q3 24 | $-665.5M | $1.3B | ||
| Q2 24 | $-620.0M | $1.3B | ||
| Q1 24 | — | $1.3B |
总资产FLYKTOS
| Q4 25 | — | $2.5B | ||
| Q3 25 | $1.3B | $2.4B | ||
| Q2 25 | $466.8M | $2.6B | ||
| Q1 25 | — | $2.0B | ||
| Q4 24 | — | $2.0B | ||
| Q3 24 | — | $1.9B | ||
| Q2 24 | — | $1.9B | ||
| Q1 24 | — | $1.9B |
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 | $-53.0M | $12.1M |
| 自由现金流经营现金流 - 资本支出 | $-62.0M | $-12.1M |
| 自由现金流率自由现金流/营收 | -201.3% | -3.5% |
| 资本支出强度资本支出/营收 | 29.0% | 7.0% |
| 现金转化率经营现金流/净利润 | — | 2.05× |
| 过去12个月自由现金流最近4个季度 | — | $-137.4M |
8季度趋势，按日历期对齐
经营现金流FLYKTOS
| Q4 25 | — | $12.1M | ||
| Q3 25 | $-53.0M | $-13.3M | ||
| Q2 25 | — | $-11.7M | ||
| Q1 25 | — | $-29.2M | ||
| Q4 24 | — | $45.6M | ||
| Q3 24 | — | $6.1M | ||
| Q2 24 | — | $-2.7M | ||
| Q1 24 | — | $700.0K |
自由现金流FLYKTOS
| Q4 25 | — | $-12.1M | ||
| Q3 25 | $-62.0M | $-41.3M | ||
| Q2 25 | — | $-32.2M | ||
| Q1 25 | — | $-51.8M | ||
| Q4 24 | — | $32.0M | ||
| Q3 24 | — | $-9.2M | ||
| Q2 24 | — | $-15.4M | ||
| Q1 24 | — | $-15.9M |
自由现金流率FLYKTOS
| Q4 25 | — | -3.5% | ||
| Q3 25 | -201.3% | -11.9% | ||
| Q2 25 | — | -9.2% | ||
| Q1 25 | — | -17.1% | ||
| Q4 24 | — | 11.3% | ||
| Q3 24 | — | -3.3% | ||
| Q2 24 | — | -5.1% | ||
| Q1 24 | — | -5.7% |
资本支出强度FLYKTOS
| Q4 25 | — | 7.0% | ||
| Q3 25 | 29.0% | 8.1% | ||
| Q2 25 | — | 5.8% | ||
| Q1 25 | — | 7.5% | ||
| Q4 24 | — | 4.8% | ||
| Q3 24 | — | 5.5% | ||
| Q2 24 | — | 4.2% | ||
| Q1 24 | — | 6.0% |
现金转化率FLYKTOS
| Q4 25 | — | 2.05× | ||
| Q3 25 | — | -1.53× | ||
| Q2 25 | — | -4.03× | ||
| Q1 25 | — | -6.49× | ||
| Q4 24 | — | 11.69× | ||
| Q3 24 | — | 1.91× | ||
| Q2 24 | — | -0.34× | ||
| Q1 24 | — | 0.54× |
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
FLY
| Spacecraft Solutions Revenue | $21.4M | 69% |
| Launch Revenue | $9.4M | 31% |
KTOS
| Kratos Government Solutions | $276.7M | 80% |
| Non US Government | $65.0M | 19% |
| Norden Millimeter Inc | $5.3M | 2% |
