vs
自由媒体集团（FWONA）与安森美半导体（ON）财务数据对比。点击上方公司名可切换其他公司
自由媒体集团的季度营收约是安森美半导体的1.0倍（$1.6B vs $1.6B），自由媒体集团净利率更高（20.7% vs 16.4%，领先4.3%），自由媒体集团同比增速更快（150.7% vs -10.0%），安森美半导体自由现金流更多（$372.4M vs $62.0M），过去两年安森美半导体的营收复合增速更高（-12.3% vs -23.5%）
自由媒体集团是1991年由约翰·C·马龙创立的美国大型传媒企业，旗下设有两大对应独立追踪股票的业务板块，持有一级方程式集团和Live Nation Entertainment的股权，截至2025年拥有F1、世界摩托车锦标赛、世界超级摩托车锦标赛三项全球顶级赛车运动IP及运营业务。
安森美半导体旗下原仙童半导体是总部位于美国加利福尼亚州圣何塞的半导体企业，1957年由从肖克利半导体实验室离职的“八叛逆”创立，是晶体管和集成电路制造领域的先驱，曾历经多次股权变更，1997年再度独立运营后并入安森美。
FWONA vs ON — 直观对比
营收规模更大
FWONA
是对方的1.0倍
$1.6B
营收增速更快
FWONA
高出160.7%
-10.0%
净利率更高
FWONA
高出4.3%
16.4%
自由现金流更多
ON
多$310.4M
$62.0M
两年增速更快
ON
近两年复合增速
-23.5%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.6B |
| 净利润 | $333.0M | $255.0M |
| 毛利率 | — | 37.9% |
| 营业利润率 | 14.0% | 17.0% |
| 净利率 | 20.7% | 16.4% |
| 营收同比 | 150.7% | -10.0% |
| 净利润同比 | 193.8% | -32.9% |
| 每股收益（稀释后） | — | $0.63 |
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FWONAON
| Q4 25 | $1.6B | $1.6B | ||
| Q3 25 | $1.1B | $1.5B | ||
| Q2 25 | $1.3B | $1.4B | ||
| Q1 25 | $447.0M | — | ||
| Q4 24 | $-3.2B | $1.7B | ||
| Q3 24 | $911.0M | $1.8B | ||
| Q2 24 | $3.2B | $1.7B | ||
| Q1 24 | $2.7B | $1.9B |
净利润FWONAON
| Q4 25 | $333.0M | $255.0M | ||
| Q3 25 | $13.0M | $170.3M | ||
| Q2 25 | $204.0M | $-486.1M | ||
| Q1 25 | $5.0M | — | ||
| Q4 24 | $-355.0M | $379.9M | ||
| Q3 24 | $-2.4B | $401.7M | ||
| Q2 24 | $457.0M | $338.2M | ||
| Q1 24 | $203.0M | $453.0M |
毛利率FWONAON
| Q4 25 | — | 37.9% | ||
| Q3 25 | — | 37.6% | ||
| Q2 25 | — | 20.3% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 45.2% | ||
| Q3 24 | — | 45.4% | ||
| Q2 24 | — | 45.2% | ||
| Q1 24 | — | 45.8% |
营业利润率FWONAON
| Q4 25 | 14.0% | 17.0% | ||
| Q3 25 | 13.7% | 13.2% | ||
| Q2 25 | 20.4% | -39.7% | ||
| Q1 25 | -15.9% | — | ||
| Q4 24 | — | 23.7% | ||
| Q3 24 | 11.7% | 25.3% | ||
| Q2 24 | 16.7% | 22.4% | ||
| Q1 24 | 18.3% | 28.2% |
净利率FWONAON
| Q4 25 | 20.7% | 16.4% | ||
| Q3 25 | 1.2% | 11.6% | ||
| Q2 25 | 15.2% | -33.6% | ||
| Q1 25 | 1.1% | — | ||
| Q4 24 | 11.2% | 22.1% | ||
| Q3 24 | -259.9% | 22.8% | ||
| Q2 24 | 14.4% | 19.5% | ||
| Q1 24 | 7.4% | 24.3% |
每股收益（稀释后）FWONAON
| Q4 25 | — | $0.63 | ||
| Q3 25 | — | $0.41 | ||
| Q2 25 | — | $-1.15 | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $0.88 | ||
| Q3 24 | — | $0.93 | ||
| Q2 24 | — | $0.78 | ||
| Q1 24 | — | $1.04 |
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 | $1.1B | $2.9B |
| 总债务越低越好 | $5.1B | $3.4B |
| 股东权益账面价值 | $7.8B | $7.9B |
| 总资产 | $15.4B | $13.0B |
| 负债/权益比越低杠杆越低 | 0.66× | 0.43× |
8季度趋势，按日历期对齐
现金及短期投资FWONAON
| Q4 25 | $1.1B | $2.9B | ||
| Q3 25 | $1.6B | $2.8B | ||
| Q2 25 | $3.4B | $3.0B | ||
| Q1 25 | $3.1B | — | ||
| Q4 24 | $3.0B | $3.0B | ||
| Q3 24 | $3.1B | $2.8B | ||
| Q2 24 | $2.1B | $2.7B | ||
| Q1 24 | $1.7B | $2.6B |
总债务FWONAON
| Q4 25 | $5.1B | $3.4B | ||
| Q3 25 | $7.0B | $3.4B | ||
| Q2 25 | $4.8B | $3.4B | ||
| Q1 25 | $4.6B | — | ||
| Q4 24 | $4.5B | $3.4B | ||
| Q3 24 | $4.4B | $3.4B | ||
| Q2 24 | $15.0B | $3.4B | ||
| Q1 24 | $15.4B | $3.4B |
股东权益FWONAON
| Q4 25 | $7.8B | $7.9B | ||
| Q3 25 | $7.4B | $7.9B | ||
| Q2 25 | $7.3B | $8.0B | ||
| Q1 25 | $7.0B | — | ||
| Q4 24 | $7.0B | $8.8B | ||
| Q3 24 | $7.4B | $8.6B | ||
| Q2 24 | $17.1B | $8.3B | ||
| Q1 24 | $16.6B | $8.1B |
总资产FWONAON
| Q4 25 | $15.4B | $13.0B | ||
| Q3 25 | $17.8B | $13.1B | ||
| Q2 25 | $13.8B | $13.3B | ||
| Q1 25 | $13.3B | — | ||
| Q4 24 | $12.9B | $14.1B | ||
| Q3 24 | $13.2B | $13.9B | ||
| Q2 24 | $42.6B | $13.7B | ||
| Q1 24 | $42.4B | $13.5B |
负债/权益比FWONAON
| Q4 25 | 0.66× | 0.43× | ||
| Q3 25 | 0.95× | 0.43× | ||
| Q2 25 | 0.65× | 0.42× | ||
| Q1 25 | 0.65× | — | ||
| Q4 24 | 0.65× | 0.38× | ||
| Q3 24 | 0.59× | 0.39× | ||
| Q2 24 | 0.88× | 0.41× | ||
| Q1 24 | 0.93× | 0.42× |
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 | $123.0M | $418.7M |
| 自由现金流经营现金流 - 资本支出 | $62.0M | $372.4M |
| 自由现金流率自由现金流/营收 | 3.9% | 24.0% |
| 资本支出强度资本支出/营收 | 3.8% | 3.0% |
| 现金转化率经营现金流/净利润 | 0.37× | 1.64× |
| 过去12个月自由现金流最近4个季度 | $789.0M | $1.4B |
8季度趋势，按日历期对齐
经营现金流FWONAON
| Q4 25 | $123.0M | $418.7M | ||
| Q3 25 | $173.0M | $184.3M | ||
| Q2 25 | $231.0M | $602.3M | ||
| Q1 25 | $381.0M | — | ||
| Q4 24 | $-23.0M | $579.7M | ||
| Q3 24 | $182.0M | $465.8M | ||
| Q2 24 | $752.0M | $362.2M | ||
| Q1 24 | $395.0M | $498.7M |
自由现金流FWONAON
| Q4 25 | $62.0M | $372.4M | ||
| Q3 25 | $170.0M | $106.1M | ||
| Q2 25 | $209.0M | $454.7M | ||
| Q1 25 | $348.0M | — | ||
| Q4 24 | $-46.0M | $434.8M | ||
| Q3 24 | $-153.0M | $293.6M | ||
| Q2 24 | $566.0M | $207.7M | ||
| Q1 24 | $194.0M | $276.3M |
自由现金流率FWONAON
| Q4 25 | 3.9% | 24.0% | ||
| Q3 25 | 15.7% | 7.2% | ||
| Q2 25 | 15.6% | 31.5% | ||
| Q1 25 | 77.9% | — | ||
| Q4 24 | 1.4% | 25.2% | ||
| Q3 24 | -16.8% | 16.7% | ||
| Q2 24 | 17.9% | 12.0% | ||
| Q1 24 | 7.1% | 14.8% |
资本支出强度FWONAON
| Q4 25 | 3.8% | 3.0% | ||
| Q3 25 | 0.3% | 5.3% | ||
| Q2 25 | 1.6% | 10.2% | ||
| Q1 25 | 7.4% | — | ||
| Q4 24 | -0.7% | 8.4% | ||
| Q3 24 | 36.8% | 9.8% | ||
| Q2 24 | 5.9% | 8.9% | ||
| Q1 24 | 7.3% | 11.9% |
现金转化率FWONAON
| Q4 25 | 0.37× | 1.64× | ||
| Q3 25 | 13.31× | 1.08× | ||
| Q2 25 | 1.13× | — | ||
| Q1 25 | 76.20× | — | ||
| Q4 24 | — | 1.53× | ||
| Q3 24 | — | 1.16× | ||
| Q2 24 | 1.65× | 1.07× | ||
| Q1 24 | 1.95× | 1.10× |
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
FWONA
| Formula One | $1.4B | 87% |
| Product Service Or Other | $131.0M | 8% |
| Other | $77.0M | 5% |
ON
| Industrial Segment | $426.3M | 27% |
| Other End Markets Segment | $337.3M | 22% |
| Intelligent Sensing Segments | $284.0M | 18% |
| Direct Customers | $282.4M | 18% |
| Intelligent Sensing Group | $230.0M | 15% |
