vs
Firefly Aerospace Inc.（FLY）与REDWOOD TRUST INC（RWT）财务数据对比。点击上方公司名可切换其他公司
Firefly Aerospace Inc.的季度营收约是REDWOOD TRUST INC的1.2倍（$30.8M vs $25.9M），REDWOOD TRUST INC净利率更高（77.2% vs -433.5%，领先510.7%），Firefly Aerospace Inc.同比增速更快（37.6% vs -6.1%）
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。
Redwood Trust Inc是总部位于美国的专业房地产投资信托公司，主营住宅与商业抵押贷款、抵押贷款支持证券及房地产信贷类资产的投资管理，核心业务覆盖住宅抵押贷款发放、商业地产信贷和投资服务，客户以机构投资者和房地产市场参与者为主。
FLY vs RWT — 直观对比
营收规模更大
FLY
是对方的1.2倍
$25.9M
营收增速更快
FLY
高出43.7%
-6.1%
净利率更高
RWT
高出510.7%
-433.5%
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $30.8M | $25.9M |
| 净利润 | $-133.4M | $20.0M |
| 毛利率 | 27.6% | — |
| 营业利润率 | -202.1% | — |
| 净利率 | -433.5% | 77.2% |
| 营收同比 | 37.6% | -6.1% |
| 净利润同比 | -227.1% | 402.6% |
| 每股收益（稀释后） | $-1.50 | $0.11 |
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FLYRWT
| Q4 25 | — | $25.9M | ||
| Q3 25 | $30.8M | $15.0M | ||
| Q2 25 | $15.5M | $13.8M | ||
| Q1 25 | — | $27.9M | ||
| Q4 24 | — | $27.6M | ||
| Q3 24 | $22.4M | $25.5M | ||
| Q2 24 | $21.1M | $67.4M | ||
| Q1 24 | — | $74.5M |
净利润FLYRWT
| Q4 25 | — | $20.0M | ||
| Q3 25 | $-133.4M | $-7.7M | ||
| Q2 25 | $-63.8M | $-98.5M | ||
| Q1 25 | — | $16.1M | ||
| Q4 24 | — | $-6.6M | ||
| Q3 24 | $-40.8M | $14.8M | ||
| Q2 24 | $-53.5M | $15.5M | ||
| Q1 24 | — | $30.3M |
毛利率FLYRWT
| Q4 25 | — | — | ||
| Q3 25 | 27.6% | — | ||
| Q2 25 | 25.7% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 34.7% | — | ||
| Q2 24 | 14.0% | — | ||
| Q1 24 | — | — |
营业利润率FLYRWT
| Q4 25 | — | — | ||
| Q3 25 | -202.1% | -9.0% | ||
| Q2 25 | -349.5% | -679.0% | ||
| Q1 25 | — | 80.2% | ||
| Q4 24 | — | -1.3% | ||
| Q3 24 | -152.9% | 86.1% | ||
| Q2 24 | -232.1% | 30.3% | ||
| Q1 24 | — | 41.3% |
净利率FLYRWT
| Q4 25 | — | 77.2% | ||
| Q3 25 | -433.5% | -51.4% | ||
| Q2 25 | -410.2% | -712.0% | ||
| Q1 25 | — | 57.8% | ||
| Q4 24 | — | -24.0% | ||
| Q3 24 | -182.3% | 58.1% | ||
| Q2 24 | -253.7% | 23.0% | ||
| Q1 24 | — | 40.6% |
每股收益（稀释后）FLYRWT
| Q4 25 | — | $0.11 | ||
| Q3 25 | $-1.50 | $-0.08 | ||
| Q2 25 | $-5.78 | $-0.76 | ||
| Q1 25 | — | $0.10 | ||
| Q4 24 | — | $-0.08 | ||
| Q3 24 | $-3.57 | $0.09 | ||
| Q2 24 | $-4.60 | $0.10 | ||
| Q1 24 | — | $0.21 |
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 | $255.7M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $948.8M | $982.6M |
| 总资产 | $1.3B | $23.7B |
| 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FLYRWT
| Q4 25 | — | $255.7M | ||
| Q3 25 | $995.2M | $226.3M | ||
| Q2 25 | $205.3M | $302.0M | ||
| Q1 25 | — | $259.9M | ||
| Q4 24 | — | $245.2M | ||
| Q3 24 | $26.4M | $253.7M | ||
| Q2 24 | $21.9M | $275.6M | ||
| Q1 24 | — | $275.4M |
总债务FLYRWT
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $136.1M | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $1.7B |
股东权益FLYRWT
| Q4 25 | — | $982.6M | ||
| Q3 25 | $948.8M | $999.0M | ||
| Q2 25 | $-918.0M | $1.1B | ||
| Q1 25 | — | $1.2B | ||
| Q4 24 | — | $1.2B | ||
| Q3 24 | $-665.5M | $1.2B | ||
| Q2 24 | $-620.0M | $1.2B | ||
| Q1 24 | — | $1.2B |
总资产FLYRWT
| Q4 25 | — | $23.7B | ||
| Q3 25 | $1.3B | $22.6B | ||
| Q2 25 | $466.8M | $21.3B | ||
| Q1 25 | — | $19.9B | ||
| Q4 24 | — | $18.3B | ||
| Q3 24 | — | $18.4B | ||
| Q2 24 | — | $16.5B | ||
| Q1 24 | — | $15.1B |
负债/权益比FLYRWT
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 1.39× |
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 | $-10.1B |
| 自由现金流经营现金流 - 资本支出 | $-62.0M | — |
| 自由现金流率自由现金流/营收 | -201.3% | — |
| 资本支出强度资本支出/营收 | 29.0% | — |
| 现金转化率经营现金流/净利润 | — | -504.15× |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流FLYRWT
| Q4 25 | — | $-10.1B | ||
| Q3 25 | $-53.0M | $-2.7B | ||
| Q2 25 | — | $-2.1B | ||
| Q1 25 | — | $-2.0B | ||
| Q4 24 | — | $-5.9B | ||
| Q3 24 | — | $-2.1B | ||
| Q2 24 | — | $-2.0B | ||
| Q1 24 | — | $-954.2M |
自由现金流FLYRWT
| Q4 25 | — | — | ||
| Q3 25 | $-62.0M | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
自由现金流率FLYRWT
| Q4 25 | — | — | ||
| Q3 25 | -201.3% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
资本支出强度FLYRWT
| Q4 25 | — | — | ||
| Q3 25 | 29.0% | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
现金转化率FLYRWT
| Q4 25 | — | -504.15× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | -120.92× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | -140.86× | ||
| Q2 24 | — | -126.56× | ||
| Q1 24 | — | -31.53× |
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% |
RWT
暂无分部数据
