vs
FS Bancorp, Inc.（FSBW）与花花公子（PLBY）财务数据对比。点击上方公司名可切换其他公司
FS Bancorp, Inc.的季度营收约是花花公子的1.1倍（$40.0M vs $34.9M），FS Bancorp, Inc.同比增速更快（12.0% vs 4.2%），FS Bancorp, Inc.自由现金流更多（$51.9M vs $1.1M），过去两年花花公子的营收复合增速更高（11.0% 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。
花花公子集团（Playboy, Inc.）起源于1953年由休·海夫纳联合合伙人在美国芝加哥创立，初始部分资金来自海夫纳母亲提供的1000美元贷款，是美国知名生活方式与娱乐内容品牌，旗下核心《花花公子》杂志同时发行电子版与纸质版。
FSBW vs PLBY — 直观对比
营收规模更大
FSBW
是对方的1.1倍
$34.9M
营收增速更快
FSBW
高出7.8%
4.2%
自由现金流更多
FSBW
多$50.8M
$1.1M
两年增速更快
PLBY
近两年复合增速
6.2%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $40.0M | $34.9M |
| 净利润 | — | $3.6M |
| 毛利率 | — | 73.3% |
| 营业利润率 | 25.8% | 7.9% |
| 净利率 | — | 10.3% |
| 营收同比 | 12.0% | 4.2% |
| 净利润同比 | — | 128.6% |
| 每股收益（稀释后） | $1.11 | $0.05 |
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FSBWPLBY
| Q4 25 | $40.0M | $34.9M | ||
| Q3 25 | $39.3M | $29.0M | ||
| Q2 25 | $37.3M | $28.1M | ||
| Q1 25 | $36.1M | $28.9M | ||
| Q4 24 | $35.7M | $33.5M | ||
| Q3 24 | $37.2M | $29.4M | ||
| Q2 24 | $36.3M | $24.9M | ||
| Q1 24 | $35.5M | $28.3M |
净利润FSBWPLBY
| Q4 25 | — | $3.6M | ||
| Q3 25 | $9.2M | $460.0K | ||
| Q2 25 | $7.7M | $-7.7M | ||
| Q1 25 | $8.0M | $-9.0M | ||
| Q4 24 | — | $-12.5M | ||
| Q3 24 | $10.3M | $-33.8M | ||
| Q2 24 | $9.0M | $-16.7M | ||
| Q1 24 | $8.4M | $-16.4M |
毛利率FSBWPLBY
| Q4 25 | — | 73.3% | ||
| Q3 25 | — | 76.0% | ||
| Q2 25 | — | 65.4% | ||
| Q1 25 | — | 68.6% | ||
| Q4 24 | — | 70.8% | ||
| Q3 24 | — | 61.0% | ||
| Q2 24 | — | 67.8% | ||
| Q1 24 | — | 55.8% |
营业利润率FSBWPLBY
| Q4 25 | 25.8% | 7.9% | ||
| Q3 25 | 29.5% | 4.7% | ||
| Q2 25 | 26.2% | -20.9% | ||
| Q1 25 | 26.2% | -21.7% | ||
| Q4 24 | 27.6% | -13.3% | ||
| Q3 24 | 26.5% | -96.0% | ||
| Q2 24 | 31.3% | -37.0% | ||
| Q1 24 | 29.7% | -31.5% |
净利率FSBWPLBY
| Q4 25 | — | 10.3% | ||
| Q3 25 | 23.4% | 1.6% | ||
| Q2 25 | 20.7% | -27.3% | ||
| Q1 25 | 22.2% | -31.3% | ||
| Q4 24 | — | -37.4% | ||
| Q3 24 | 27.6% | -114.7% | ||
| Q2 24 | 24.7% | -66.9% | ||
| Q1 24 | 23.7% | -58.1% |
每股收益（稀释后）FSBWPLBY
| Q4 25 | $1.11 | $0.05 | ||
| Q3 25 | $1.18 | $0.00 | ||
| Q2 25 | $0.99 | $-0.08 | ||
| Q1 25 | $1.01 | $-0.10 | ||
| Q4 24 | $0.88 | $-0.13 | ||
| Q3 24 | $1.29 | $-0.45 | ||
| Q2 24 | $1.13 | $-0.23 | ||
| Q1 24 | $1.06 | $-0.23 |
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 | $37.8M |
| 总债务越低越好 | — | $174.2M |
| 股东权益账面价值 | $307.7M | $18.4M |
| 总资产 | $3.2B | $292.4M |
| 负债/权益比越低杠杆越低 | — | 9.48× |
8季度趋势，按日历期对齐
现金及短期投资FSBWPLBY
| Q4 25 | $28.2M | $37.8M | ||
| Q3 25 | $61.3M | $27.5M | ||
| Q2 25 | $33.2M | $19.6M | ||
| Q1 25 | $62.7M | $23.7M | ||
| Q4 24 | $31.6M | $30.9M | ||
| Q3 24 | $40.3M | $9.5M | ||
| Q2 24 | $33.0M | $16.9M | ||
| Q1 24 | $45.4M | $19.0M |
总债务FSBWPLBY
| Q4 25 | — | $174.2M | ||
| Q3 25 | — | $176.8M | ||
| Q2 25 | — | $177.5M | ||
| Q1 25 | — | $176.3M | ||
| Q4 24 | — | $176.6M | ||
| Q3 24 | — | $200.0M | ||
| Q2 24 | — | $196.3M | ||
| Q1 24 | — | $193.4M |
股东权益FSBWPLBY
| Q4 25 | $307.7M | $18.4M | ||
| Q3 25 | $300.5M | $3.8M | ||
| Q2 25 | $297.2M | $-17.5M | ||
| Q1 25 | $298.8M | $-11.4M | ||
| Q4 24 | $295.8M | $-7.7M | ||
| Q3 24 | $288.9M | $-15.7M | ||
| Q2 24 | $284.0M | $15.7M | ||
| Q1 24 | $277.9M | $29.5M |
总资产FSBWPLBY
| Q4 25 | $3.2B | $292.4M | ||
| Q3 25 | $3.2B | $278.3M | ||
| Q2 25 | $3.2B | $264.1M | ||
| Q1 25 | $3.1B | $270.6M | ||
| Q4 24 | $3.0B | $284.7M | ||
| Q3 24 | $3.0B | $271.5M | ||
| Q2 24 | $2.9B | $301.8M | ||
| Q1 24 | $3.0B | $309.1M |
负债/权益比FSBWPLBY
| Q4 25 | — | 9.48× | ||
| Q3 25 | — | 46.86× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 12.51× | ||
| Q1 24 | — | 6.54× |
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 | $1.4M |
| 自由现金流经营现金流 - 资本支出 | $51.9M | $1.1M |
| 自由现金流率自由现金流/营收 | 129.8% | 3.2% |
| 资本支出强度资本支出/营收 | 50.9% | 0.8% |
| 现金转化率经营现金流/净利润 | — | 0.39× |
| 过去12个月自由现金流最近4个季度 | $107.2M | $-1.0M |
8季度趋势，按日历期对齐
经营现金流FSBWPLBY
| Q4 25 | $72.3M | $1.4M | ||
| Q3 25 | $44.6M | $10.1M | ||
| Q2 25 | $7.1M | $-3.9M | ||
| Q1 25 | $8.2M | $-7.6M | ||
| Q4 24 | $50.8M | $161.0K | ||
| Q3 24 | $-891.0K | $-6.5M | ||
| Q2 24 | $9.9M | $-3.0M | ||
| Q1 24 | $275.0K | $-9.8M |
自由现金流FSBWPLBY
| Q4 25 | $51.9M | $1.1M | ||
| Q3 25 | $41.6M | $9.8M | ||
| Q2 25 | $5.9M | $-4.3M | ||
| Q1 25 | $7.8M | $-7.7M | ||
| Q4 24 | $49.2M | $-401.0K | ||
| Q3 24 | $-1.5M | $-7.0M | ||
| Q2 24 | $9.6M | $-3.7M | ||
| Q1 24 | $-82.0K | $-10.3M |
自由现金流率FSBWPLBY
| Q4 25 | 129.8% | 3.2% | ||
| Q3 25 | 105.9% | 33.8% | ||
| Q2 25 | 15.7% | -15.2% | ||
| Q1 25 | 21.7% | -26.5% | ||
| Q4 24 | 137.7% | -1.2% | ||
| Q3 24 | -4.1% | -23.7% | ||
| Q2 24 | 26.6% | -14.8% | ||
| Q1 24 | -0.2% | -36.5% |
资本支出强度FSBWPLBY
| Q4 25 | 50.9% | 0.8% | ||
| Q3 25 | 7.7% | 1.1% | ||
| Q2 25 | 3.5% | 1.4% | ||
| Q1 25 | 1.0% | 0.1% | ||
| Q4 24 | 4.6% | 1.7% | ||
| Q3 24 | 1.7% | 1.5% | ||
| Q2 24 | 0.8% | 2.6% | ||
| Q1 24 | 1.0% | 2.1% |
现金转化率FSBWPLBY
| Q4 25 | — | 0.39× | ||
| Q3 25 | 4.86× | 22.02× | ||
| Q2 25 | 0.92× | — | ||
| Q1 25 | 1.02× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | -0.09× | — | ||
| Q2 24 | 1.11× | — | ||
| Q1 24 | 0.03× | — |
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
PLBY
| Transferred At Point In Time | $22.2M | 64% |
| Trademark Licensing | $6.5M | 19% |
| Related Party | $5.0M | 14% |
| Other | $1.1M | 3% |
