vs
HAVERTY FURNITURE COMPANIES INC（HVT）与Shoals Technologies Group, Inc.（SHLS）财务数据对比。点击上方公司名可切换其他公司
HAVERTY FURNITURE COMPANIES INC的季度营收约是Shoals Technologies Group, Inc.的1.4倍（$201.9M vs $148.3M），Shoals Technologies Group, Inc.净利率更高（5.5% vs 4.2%，领先1.2%），Shoals Technologies Group, Inc.同比增速更快（38.6% vs 9.5%），HAVERTY FURNITURE COMPANIES INC自由现金流更多（$3.0M vs $-11.3M），过去两年Shoals Technologies Group, Inc.的营收复合增速更高（27.8% vs 4.8%）
该企业原名为国际鞋业公司，1911年由两家鞋企合并成立于美国密苏里州克莱顿，后开展多元化业务并逐步退出制鞋领域，最终更名为家具品牌国际，是美国家居行业知名企业，曾拥有布罗伊希尔等多个知名家具品牌。
Shoals科技集团是可再生能源及电动出行领域的电气系统平衡解决方案供应商，核心产品覆盖光伏、储能及充电桩用连接组件，主要服务北美、欧洲、亚太市场的公用事业、工商业及民用客户。
HVT vs SHLS — 直观对比
营收规模更大
HVT
是对方的1.4倍
$148.3M
营收增速更快
SHLS
高出29.1%
9.5%
净利率更高
SHLS
高出1.2%
4.2%
自由现金流更多
HVT
多$14.2M
$-11.3M
两年增速更快
SHLS
近两年复合增速
4.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $201.9M | $148.3M |
| 净利润 | $8.5M | $8.1M |
| 毛利率 | 60.4% | 31.6% |
| 营业利润率 | 5.3% | 11.7% |
| 净利率 | 4.2% | 5.5% |
| 营收同比 | 9.5% | 38.6% |
| 净利润同比 | 4.1% | 3.9% |
| 每股收益（稀释后） | — | $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HVTSHLS
| Q4 25 | $201.9M | $148.3M | ||
| Q3 25 | $194.5M | $135.8M | ||
| Q2 25 | $181.0M | $110.8M | ||
| Q1 25 | $181.6M | $80.4M | ||
| Q4 24 | $184.4M | $107.0M | ||
| Q3 24 | $175.9M | $102.2M | ||
| Q2 24 | $178.6M | $99.2M | ||
| Q1 24 | $184.0M | $90.8M |
净利润HVTSHLS
| Q4 25 | $8.5M | $8.1M | ||
| Q3 25 | $4.7M | $11.9M | ||
| Q2 25 | $2.7M | $13.9M | ||
| Q1 25 | $3.8M | $-282.0K | ||
| Q4 24 | $8.2M | $7.8M | ||
| Q3 24 | $4.9M | $-267.0K | ||
| Q2 24 | $4.4M | $11.8M | ||
| Q1 24 | $2.4M | $4.8M |
毛利率HVTSHLS
| Q4 25 | 60.4% | 31.6% | ||
| Q3 25 | 60.3% | 37.0% | ||
| Q2 25 | 60.8% | 37.2% | ||
| Q1 25 | 61.2% | 35.0% | ||
| Q4 24 | 61.9% | 37.6% | ||
| Q3 24 | 60.2% | 24.8% | ||
| Q2 24 | 60.4% | 40.3% | ||
| Q1 24 | 60.3% | 40.2% |
营业利润率HVTSHLS
| Q4 25 | 5.3% | 11.7% | ||
| Q3 25 | 3.3% | 13.7% | ||
| Q2 25 | 2.4% | 14.4% | ||
| Q1 25 | 2.9% | 5.4% | ||
| Q4 24 | 5.2% | 15.4% | ||
| Q3 24 | 3.9% | 4.4% | ||
| Q2 24 | 3.6% | 18.7% | ||
| Q1 24 | 1.7% | 12.8% |
净利率HVTSHLS
| Q4 25 | 4.2% | 5.5% | ||
| Q3 25 | 2.4% | 8.7% | ||
| Q2 25 | 1.5% | 12.5% | ||
| Q1 25 | 2.1% | -0.4% | ||
| Q4 24 | 4.4% | 7.3% | ||
| Q3 24 | 2.8% | -0.3% | ||
| Q2 24 | 2.5% | 11.9% | ||
| Q1 24 | 1.3% | 5.3% |
每股收益（稀释后）HVTSHLS
| Q4 25 | — | $0.05 | ||
| Q3 25 | — | $0.07 | ||
| Q2 25 | — | $0.08 | ||
| Q1 25 | — | $0.00 | ||
| Q4 24 | — | $0.04 | ||
| Q3 24 | — | $0.00 | ||
| Q2 24 | — | $0.07 | ||
| Q1 24 | — | $0.03 |
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 | $125.3M | $7.3M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $307.9M | $600.0M |
| 总资产 | $649.1M | $904.1M |
| 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HVTSHLS
| Q4 25 | $125.3M | $7.3M | ||
| Q3 25 | $130.5M | $8.6M | ||
| Q2 25 | $107.4M | $4.7M | ||
| Q1 25 | $111.9M | $35.6M | ||
| Q4 24 | $120.0M | $23.5M | ||
| Q3 24 | $121.2M | $11.1M | ||
| Q2 24 | $109.9M | $3.2M | ||
| Q1 24 | $111.8M | $15.2M |
总债务HVTSHLS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $141.8M | ||
| Q4 24 | — | $141.8M | ||
| Q3 24 | — | $141.8M | ||
| Q2 24 | — | $146.8M | ||
| Q1 24 | — | $168.8M |
股东权益HVTSHLS
| Q4 25 | $307.9M | $600.0M | ||
| Q3 25 | $306.0M | $589.6M | ||
| Q2 25 | $304.9M | $575.4M | ||
| Q1 25 | $305.4M | $558.9M | ||
| Q4 24 | $307.6M | $556.8M | ||
| Q3 24 | $307.8M | $545.2M | ||
| Q2 24 | $307.1M | $544.6M | ||
| Q1 24 | $306.7M | $554.0M |
总资产HVTSHLS
| Q4 25 | $649.1M | $904.1M | ||
| Q3 25 | $651.7M | $851.8M | ||
| Q2 25 | $642.7M | $795.0M | ||
| Q1 25 | $642.7M | $788.4M | ||
| Q4 24 | $648.7M | $793.1M | ||
| Q3 24 | $659.3M | $801.3M | ||
| Q2 24 | $642.1M | $788.4M | ||
| Q1 24 | $640.5M | $825.3M |
负债/权益比HVTSHLS
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.25× | ||
| Q4 24 | — | 0.25× | ||
| Q3 24 | — | 0.26× | ||
| Q2 24 | — | 0.27× | ||
| Q1 24 | — | 0.30× |
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 | $7.4M | $-4.1M |
| 自由现金流经营现金流 - 资本支出 | $3.0M | $-11.3M |
| 自由现金流率自由现金流/营收 | 1.5% | -7.6% |
| 资本支出强度资本支出/营收 | 2.2% | 4.8% |
| 现金转化率经营现金流/净利润 | 0.86× | -0.50× |
| 过去12个月自由现金流最近4个季度 | $33.0M | $-16.0M |
8季度趋势，按日历期对齐
经营现金流HVTSHLS
| Q4 25 | $7.4M | $-4.1M | ||
| Q3 25 | $31.9M | $19.4M | ||
| Q2 25 | $7.2M | $-13.8M | ||
| Q1 25 | $6.2M | $15.6M | ||
| Q4 24 | $16.9M | $14.0M | ||
| Q3 24 | $24.4M | $15.7M | ||
| Q2 24 | $14.4M | $37.8M | ||
| Q1 24 | $3.1M | $12.9M |
自由现金流HVTSHLS
| Q4 25 | $3.0M | $-11.3M | ||
| Q3 25 | $28.3M | $9.0M | ||
| Q2 25 | $1.6M | $-26.0M | ||
| Q1 25 | $27.0K | $12.3M | ||
| Q4 24 | $9.1M | $12.5M | ||
| Q3 24 | $16.1M | $13.3M | ||
| Q2 24 | $4.9M | $35.8M | ||
| Q1 24 | $-3.3M | $10.4M |
自由现金流率HVTSHLS
| Q4 25 | 1.5% | -7.6% | ||
| Q3 25 | 14.6% | 6.6% | ||
| Q2 25 | 0.9% | -23.5% | ||
| Q1 25 | 0.0% | 15.4% | ||
| Q4 24 | 4.9% | 11.6% | ||
| Q3 24 | 9.2% | 13.0% | ||
| Q2 24 | 2.7% | 36.1% | ||
| Q1 24 | -1.8% | 11.4% |
资本支出强度HVTSHLS
| Q4 25 | 2.2% | 4.8% | ||
| Q3 25 | 1.8% | 7.7% | ||
| Q2 25 | 3.1% | 11.0% | ||
| Q1 25 | 3.4% | 4.0% | ||
| Q4 24 | 4.2% | 1.4% | ||
| Q3 24 | 4.7% | 2.3% | ||
| Q2 24 | 5.3% | 2.0% | ||
| Q1 24 | 3.5% | 2.7% |
现金转化率HVTSHLS
| Q4 25 | 0.86× | -0.50× | ||
| Q3 25 | 6.75× | 1.63× | ||
| Q2 25 | 2.69× | -1.00× | ||
| Q1 25 | 1.63× | — | ||
| Q4 24 | 2.06× | 1.79× | ||
| Q3 24 | 4.96× | — | ||
| Q2 24 | 3.25× | 3.21× | ||
| Q1 24 | 1.31× | 2.69× |
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
HVT
| Upholstery | $91.0M | 45% |
| Bedroom Furniture | $29.2M | 14% |
| Accessories And Other | $28.4M | 14% |
| Dining Room Furniture | $22.8M | 11% |
| Mattresses | $16.1M | 8% |
| Occasional | $14.4M | 7% |
SHLS
| System Solutions | $122.0M | 82% |
| Components | $26.3M | 18% |
