vs
FS Bancorp, Inc.（FSBW）与摩托罗拉系统（ISSC）财务数据对比。点击上方公司名可切换其他公司
FS Bancorp, Inc.的季度营收约是摩托罗拉系统的1.8倍（$40.0M vs $21.8M），摩托罗拉系统同比增速更快（36.6% vs 12.0%），FS Bancorp, Inc.自由现金流更多（$51.9M vs $7.0M），过去两年摩托罗拉系统的营收复合增速更高（42.5% vs 6.2%）
FS Bancorp, Inc.是总部位于美国的银行控股公司，为华盛顿第一安全银行的母公司，主要面向美国太平洋西北地区客户提供各类个人及商业银行服务，包括存款产品、住房贷款、小微企业融资、建筑贷款等，核心业务涵盖零售银行、商业银行及住房信贷三大板块。
摩托罗拉系统是一家美国科技企业，专注于研发供应安全防护相关产品与服务，总部位于伊利诺伊州芝加哥。公司主营关键通信、视频安防与指挥中心技术，相关产品与服务面向公共安全机构及各类企业。公司于2011年从原摩托罗拉拆分而来，是原摩托罗拉的合法继承主体，原摩托罗拉手机业务拆分后成为摩托罗拉移动。
FSBW vs ISSC — 直观对比
营收规模更大
FSBW
是对方的1.8倍
$21.8M
营收增速更快
ISSC
高出24.6%
12.0%
自由现金流更多
FSBW
多$44.9M
$7.0M
两年增速更快
ISSC
近两年复合增速
6.2%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $40.0M | $21.8M |
| 净利润 | — | $4.1M |
| 毛利率 | — | 54.5% |
| 营业利润率 | 25.8% | 28.9% |
| 净利率 | — | 18.6% |
| 营收同比 | 12.0% | 36.6% |
| 净利润同比 | — | 451.4% |
| 每股收益（稀释后） | $1.11 | $0.22 |
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FSBWISSC
| Q4 25 | $40.0M | $21.8M | ||
| Q3 25 | $39.3M | $22.2M | ||
| Q2 25 | $37.3M | $24.1M | ||
| Q1 25 | $36.1M | $21.9M | ||
| Q4 24 | $35.7M | $16.0M | ||
| Q3 24 | $37.2M | $15.4M | ||
| Q2 24 | $36.3M | $11.8M | ||
| Q1 24 | $35.5M | $10.7M |
净利润FSBWISSC
| Q4 25 | — | $4.1M | ||
| Q3 25 | $9.2M | $7.1M | ||
| Q2 25 | $7.7M | $2.4M | ||
| Q1 25 | $8.0M | $5.3M | ||
| Q4 24 | — | $736.2K | ||
| Q3 24 | $10.3M | $3.2M | ||
| Q2 24 | $9.0M | $1.6M | ||
| Q1 24 | $8.4M | $1.2M |
毛利率FSBWISSC
| Q4 25 | — | 54.5% | ||
| Q3 25 | — | 63.2% | ||
| Q2 25 | — | 35.5% | ||
| Q1 25 | — | 51.4% | ||
| Q4 24 | — | 41.4% | ||
| Q3 24 | — | 55.4% | ||
| Q2 24 | — | 53.4% | ||
| Q1 24 | — | 52.0% |
营业利润率FSBWISSC
| Q4 25 | 25.8% | 28.9% | ||
| Q3 25 | 29.5% | 37.0% | ||
| Q2 25 | 26.2% | 14.6% | ||
| Q1 25 | 26.2% | 31.8% | ||
| Q4 24 | 27.6% | 8.4% | ||
| Q3 24 | 26.5% | 28.4% | ||
| Q2 24 | 31.3% | 17.3% | ||
| Q1 24 | 29.7% | 15.3% |
净利率FSBWISSC
| Q4 25 | — | 18.6% | ||
| Q3 25 | 23.4% | 32.0% | ||
| Q2 25 | 20.7% | 10.1% | ||
| Q1 25 | 22.2% | 24.3% | ||
| Q4 24 | — | 4.6% | ||
| Q3 24 | 27.6% | 20.7% | ||
| Q2 24 | 24.7% | 13.2% | ||
| Q1 24 | 23.7% | 11.3% |
每股收益（稀释后）FSBWISSC
| Q4 25 | $1.11 | $0.22 | ||
| Q3 25 | $1.18 | $0.40 | ||
| Q2 25 | $0.99 | $0.14 | ||
| Q1 25 | $1.01 | $0.30 | ||
| Q4 24 | $0.88 | $0.04 | ||
| Q3 24 | $1.29 | $0.18 | ||
| Q2 24 | $1.13 | $0.09 | ||
| Q1 24 | $1.06 | $0.07 |
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 | $28.2M | $8.3M |
| 总债务越低越好 | — | $23.8M |
| 股东权益账面价值 | $307.7M | $68.7M |
| 总资产 | $3.2B | $109.9M |
| 负债/权益比越低杠杆越低 | — | 0.35× |
8季度趋势，按日历期对齐
现金及短期投资FSBWISSC
| Q4 25 | $28.2M | $8.3M | ||
| Q3 25 | $61.3M | $2.7M | ||
| Q2 25 | $33.2M | $601.8K | ||
| Q1 25 | $62.7M | $1.2M | ||
| Q4 24 | $31.6M | $604.6K | ||
| Q3 24 | $40.3M | $539.0K | ||
| Q2 24 | $33.0M | $521.0K | ||
| Q1 24 | $45.4M | $574.1K |
总债务FSBWISSC
| Q4 25 | — | $23.8M | ||
| Q3 25 | — | $24.4M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益FSBWISSC
| Q4 25 | $307.7M | $68.7M | ||
| Q3 25 | $300.5M | $64.6M | ||
| Q2 25 | $297.2M | $56.8M | ||
| Q1 25 | $298.8M | $53.5M | ||
| Q4 24 | $295.8M | $47.8M | ||
| Q3 24 | $288.9M | $46.6M | ||
| Q2 24 | $284.0M | $43.2M | ||
| Q1 24 | $277.9M | $41.4M |
总资产FSBWISSC
| Q4 25 | $3.2B | $109.9M | ||
| Q3 25 | $3.2B | $103.4M | ||
| Q2 25 | $3.2B | $91.8M | ||
| Q1 25 | $3.1B | $89.9M | ||
| Q4 24 | $3.0B | $81.3M | ||
| Q3 24 | $3.0B | $82.4M | ||
| Q2 24 | $2.9B | $59.8M | ||
| Q1 24 | $3.0B | $57.6M |
负债/权益比FSBWISSC
| Q4 25 | — | 0.35× | ||
| Q3 25 | — | 0.38× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 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 | $72.3M | $8.2M |
| 自由现金流经营现金流 - 资本支出 | $51.9M | $7.0M |
| 自由现金流率自由现金流/营收 | 129.8% | 32.3% |
| 资本支出强度资本支出/营收 | 50.9% | 5.1% |
| 现金转化率经营现金流/净利润 | — | 2.01× |
| 过去12个月自由现金流最近4个季度 | $107.2M | $12.3M |
8季度趋势，按日历期对齐
经营现金流FSBWISSC
| Q4 25 | $72.3M | $8.2M | ||
| Q3 25 | $44.6M | $3.0M | ||
| Q2 25 | $7.1M | $7.2M | ||
| Q1 25 | $8.2M | $1.3M | ||
| Q4 24 | $50.8M | $1.8M | ||
| Q3 24 | $-891.0K | $445.3K | ||
| Q2 24 | $9.9M | $934.1K | ||
| Q1 24 | $275.0K | $201.1K |
自由现金流FSBWISSC
| Q4 25 | $51.9M | $7.0M | ||
| Q3 25 | $41.6M | $2.0M | ||
| Q2 25 | $5.9M | $3.5M | ||
| Q1 25 | $7.8M | $-267.7K | ||
| Q4 24 | $49.2M | $1.6M | ||
| Q3 24 | $-1.5M | $299.5K | ||
| Q2 24 | $9.6M | $730.8K | ||
| Q1 24 | $-82.0K | $75.4K |
自由现金流率FSBWISSC
| Q4 25 | 129.8% | 32.3% | ||
| Q3 25 | 105.9% | 8.8% | ||
| Q2 25 | 15.7% | 14.6% | ||
| Q1 25 | 21.7% | -1.2% | ||
| Q4 24 | 137.7% | 9.9% | ||
| Q3 24 | -4.1% | 1.9% | ||
| Q2 24 | 26.6% | 6.2% | ||
| Q1 24 | -0.2% | 0.7% |
资本支出强度FSBWISSC
| Q4 25 | 50.9% | 5.1% | ||
| Q3 25 | 7.7% | 4.5% | ||
| Q2 25 | 3.5% | 15.3% | ||
| Q1 25 | 1.0% | 7.1% | ||
| Q4 24 | 4.6% | 1.6% | ||
| Q3 24 | 1.7% | 0.9% | ||
| Q2 24 | 0.8% | 1.7% | ||
| Q1 24 | 1.0% | 1.2% |
现金转化率FSBWISSC
| Q4 25 | — | 2.01× | ||
| Q3 25 | 4.86× | 0.42× | ||
| Q2 25 | 0.92× | 2.95× | ||
| Q1 25 | 1.02× | 0.24× | ||
| Q4 24 | — | 2.50× | ||
| Q3 24 | -0.09× | 0.14× | ||
| Q2 24 | 1.11× | 0.60× | ||
| Q1 24 | 0.03× | 0.17× |
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
FSBW
暂无分部数据
ISSC
| Products | $13.6M | 62% |
| Services | $8.2M | 38% |
