vs
FTAI Aviation Ltd.（FTAI）与Rubrik, Inc.（RBRK）财务数据对比。点击上方公司名可切换其他公司
FTAI Aviation Ltd.的季度营收约是Rubrik, Inc.的2.4倍（$830.7M vs $350.2M），FTAI Aviation Ltd.净利率更高（16.2% vs -18.2%，领先34.4%），FTAI Aviation Ltd.同比增速更快（65.5% vs 48.3%）
FTAI航空有限公司是一家全球性航空基础设施及解决方案提供商，主营商用飞机、航空发动机及相关航空资产的持有、租赁与维护业务，为全球商用航空公司、货运运营商提供定制化资产管理及售后支持服务，助力客户提升运营效率。
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。
FTAI vs RBRK — 直观对比
营收规模更大
FTAI
是对方的2.4倍
$350.2M
营收增速更快
FTAI
高出17.2%
48.3%
净利率更高
FTAI
高出34.4%
-18.2%
损益表 — Q1 FY2026 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $830.7M | $350.2M |
| 净利润 | $134.2M | $-63.8M |
| 毛利率 | 36.9% | 80.5% |
| 营业利润率 | — | -21.6% |
| 净利率 | 16.2% | -18.2% |
| 营收同比 | 65.5% | 48.3% |
| 净利润同比 | 34.7% | 51.2% |
| 每股收益（稀释后） | $1.29 | $-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FTAIRBRK
| Q1 26 | $830.7M | — | ||
| Q4 25 | $662.0M | $350.2M | ||
| Q3 25 | $667.1M | $309.9M | ||
| Q2 25 | $676.2M | $278.5M | ||
| Q1 25 | $502.1M | $258.1M | ||
| Q4 24 | $498.8M | $236.2M | ||
| Q3 24 | $465.8M | $205.0M | ||
| Q2 24 | $443.6M | $187.3M |
净利润FTAIRBRK
| Q1 26 | $134.2M | — | ||
| Q4 25 | $115.6M | $-63.8M | ||
| Q3 25 | $117.7M | $-95.9M | ||
| Q2 25 | $165.4M | $-102.1M | ||
| Q1 25 | $102.4M | $-114.9M | ||
| Q4 24 | $102.4M | $-130.9M | ||
| Q3 24 | $86.5M | $-176.9M | ||
| Q2 24 | $-219.9M | $-732.1M |
毛利率FTAIRBRK
| Q1 26 | 36.9% | — | ||
| Q4 25 | 44.3% | 80.5% | ||
| Q3 25 | 45.6% | 79.5% | ||
| Q2 25 | 45.4% | 78.3% | ||
| Q1 25 | 50.5% | 77.4% | ||
| Q4 24 | 48.3% | 76.2% | ||
| Q3 24 | 52.9% | 73.1% | ||
| Q2 24 | 53.6% | 48.8% |
营业利润率FTAIRBRK
| Q1 26 | — | — | ||
| Q4 25 | 20.3% | -21.6% | ||
| Q3 25 | 21.6% | -30.5% | ||
| Q2 25 | 30.1% | -33.4% | ||
| Q1 25 | 24.9% | -45.0% | ||
| Q4 24 | 21.7% | -52.8% | ||
| Q3 24 | 20.1% | -82.1% | ||
| Q2 24 | -52.5% | -387.0% |
净利率FTAIRBRK
| Q1 26 | 16.2% | — | ||
| Q4 25 | 17.5% | -18.2% | ||
| Q3 25 | 17.6% | -31.0% | ||
| Q2 25 | 24.5% | -36.7% | ||
| Q1 25 | 20.4% | -44.5% | ||
| Q4 24 | 20.5% | -55.4% | ||
| Q3 24 | 18.6% | -86.3% | ||
| Q2 24 | -49.6% | -390.8% |
每股收益（稀释后）FTAIRBRK
| Q1 26 | $1.29 | — | ||
| Q4 25 | $1.06 | $-0.32 | ||
| Q3 25 | $1.10 | $-0.49 | ||
| Q2 25 | $1.57 | $-0.53 | ||
| Q1 25 | $0.87 | $5.69 | ||
| Q4 24 | $0.87 | $-0.71 | ||
| Q3 24 | $0.76 | $-0.98 | ||
| Q2 24 | $-2.26 | $-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 | $412.2M | $307.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $431.7M | $-524.4M |
| 总资产 | $4.5B | $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FTAIRBRK
| Q1 26 | $412.2M | — | ||
| Q4 25 | $300.5M | $307.1M | ||
| Q3 25 | $509.9M | $322.7M | ||
| Q2 25 | $301.9M | $284.0M | ||
| Q1 25 | $112.1M | $186.3M | ||
| Q4 24 | $115.1M | $103.9M | ||
| Q3 24 | $111.9M | $142.3M | ||
| Q2 24 | $169.5M | $502.6M |
总债务FTAIRBRK
| Q1 26 | — | — | ||
| Q4 25 | $3.4B | — | ||
| Q3 25 | $3.4B | — | ||
| Q2 25 | $3.4B | — | ||
| Q1 25 | $3.6B | — | ||
| Q4 24 | $3.4B | — | ||
| Q3 24 | $3.2B | — | ||
| Q2 24 | $3.1B | — |
股东权益FTAIRBRK
| Q1 26 | $431.7M | — | ||
| Q4 25 | $334.2M | $-524.4M | ||
| Q3 25 | $252.5M | $-564.3M | ||
| Q2 25 | $164.9M | $-556.5M | ||
| Q1 25 | $28.3M | $-553.7M | ||
| Q4 24 | $81.4M | $-521.1M | ||
| Q3 24 | $118.5M | $-499.3M | ||
| Q2 24 | $69.6M | $-514.6M |
总资产FTAIRBRK
| Q1 26 | $4.5B | — | ||
| Q4 25 | $4.4B | $2.5B | ||
| Q3 25 | $4.2B | $2.4B | ||
| Q2 25 | $4.1B | $1.5B | ||
| Q1 25 | $4.3B | $1.4B | ||
| Q4 24 | $4.0B | $1.3B | ||
| Q3 24 | $3.7B | $1.2B | ||
| Q2 24 | $3.4B | $1.2B |
负债/权益比FTAIRBRK
| Q1 26 | — | — | ||
| Q4 25 | 10.32× | — | ||
| Q3 25 | 13.65× | — | ||
| Q2 25 | 20.88× | — | ||
| Q1 25 | 128.56× | — | ||
| Q4 24 | 42.28× | — | ||
| Q3 24 | 27.15× | — | ||
| Q2 24 | 44.24× | — |
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FTAIRBRK
| Q1 26 | — | — | ||
| Q4 25 | $-179.1M | $85.5M | ||
| Q3 25 | $4.6M | $64.7M | ||
| Q2 25 | $-110.3M | $39.7M | ||
| Q1 25 | $-26.0M | $83.6M | ||
| Q4 24 | $-41.8M | $23.1M | ||
| Q3 24 | $41.5M | $-27.1M | ||
| Q2 24 | $-187.3M | $-31.4M |
自由现金流FTAIRBRK
| Q1 26 | — | — | ||
| Q4 25 | $-189.3M | $80.7M | ||
| Q3 25 | $-1.8M | $61.2M | ||
| Q2 25 | $-117.2M | $36.8M | ||
| Q1 25 | $-30.1M | $78.0M | ||
| Q4 24 | $-48.1M | $18.0M | ||
| Q3 24 | $41.0M | $-29.7M | ||
| Q2 24 | $-188.4M | $-35.0M |
自由现金流率FTAIRBRK
| Q1 26 | — | — | ||
| Q4 25 | -28.6% | 23.1% | ||
| Q3 25 | -0.3% | 19.8% | ||
| Q2 25 | -17.3% | 13.2% | ||
| Q1 25 | -6.0% | 30.2% | ||
| Q4 24 | -9.6% | 7.6% | ||
| Q3 24 | 8.8% | -14.5% | ||
| Q2 24 | -42.5% | -18.7% |
资本支出强度FTAIRBRK
| Q1 26 | — | — | ||
| Q4 25 | 1.5% | 1.4% | ||
| Q3 25 | 1.0% | 1.1% | ||
| Q2 25 | 1.0% | 1.0% | ||
| Q1 25 | 0.8% | 2.2% | ||
| Q4 24 | 1.3% | 2.1% | ||
| Q3 24 | 0.1% | 1.3% | ||
| Q2 24 | 0.3% | 1.9% |
现金转化率FTAIRBRK
| Q1 26 | — | — | ||
| Q4 25 | -1.55× | — | ||
| Q3 25 | 0.04× | — | ||
| Q2 25 | -0.67× | — | ||
| Q1 25 | -0.25× | — | ||
| Q4 24 | -0.41× | — | ||
| Q3 24 | 0.48× | — | ||
| Q2 24 | — | — |
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
FTAI
| Aerospace products revenue | $522.6M | 63% |
| MRE Contract revenue | $221.2M | 27% |
| Lease income | $39.9M | 5% |
| Maintenance revenue | $30.6M | 4% |
| Asset sales revenue | $10.2M | 1% |
| Other revenue (1) | $6.2M | 1% |
RBRK
| Subscription And Circulation | $336.4M | 96% |
| Other | $12.3M | 4% |
| Software And Services | $4.9M | 1% |
| Maintenance | $1.5M | 0% |
