vs
INTEGRA LIFESCIENCES HOLDINGS CORP（IART）与WillScot Holdings Corp（WSC）财务数据对比。点击上方公司名可切换其他公司
WillScot Holdings Corp的季度营收约是INTEGRA LIFESCIENCES HOLDINGS CORP的1.3倍（$566.0M vs $434.9M），INTEGRA LIFESCIENCES HOLDINGS CORP同比增速更快（-1.7% vs -6.1%），WillScot Holdings Corp自由现金流更多（$149.7M vs $-5.4M），过去两年INTEGRA LIFESCIENCES HOLDINGS CORP的营收复合增速更高（8.6% vs -1.8%）
英格拉生命科学控股是一家总部位于美国新泽西州普林斯顿的全球医疗器械企业，创立于1989年，主营皮肤再生、神经外科、重建外科与普通外科相关医疗器械。该公司开发的人工真皮是全球首款可规模化量产、用于治疗重度烧伤及其他皮肤创伤的人工皮肤组织。
WillScot Holdings Corp是北美领先的模块化空间及便携式存储服务供应商，服务覆盖建筑、商业开发、教育、医疗、政府项目、特殊活动等多个领域，为客户提供灵活可扩展的临时及半永久空间解决方案。
IART vs WSC — 直观对比
营收规模更大
WSC
是对方的1.3倍
$434.9M
营收增速更快
IART
高出4.3%
-6.1%
自由现金流更多
WSC
多$155.1M
$-5.4M
两年增速更快
IART
近两年复合增速
-1.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $434.9M | $566.0M |
| 净利润 | — | $-187.3M |
| 毛利率 | 50.8% | 50.4% |
| 营业利润率 | 5.3% | -32.5% |
| 净利率 | — | -33.1% |
| 营收同比 | -1.7% | -6.1% |
| 净利润同比 | — | -310.0% |
| 每股收益（稀释后） | $-0.03 | $-1.02 |
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IARTWSC
| Q4 25 | $434.9M | $566.0M | ||
| Q3 25 | $402.1M | $566.8M | ||
| Q2 25 | $415.6M | $589.1M | ||
| Q1 25 | $382.7M | $559.6M | ||
| Q4 24 | $442.6M | $602.5M | ||
| Q3 24 | $380.8M | $601.4M | ||
| Q2 24 | $418.2M | $604.6M | ||
| Q1 24 | $368.9M | $587.2M |
净利润IARTWSC
| Q4 25 | — | $-187.3M | ||
| Q3 25 | $-5.4M | $43.3M | ||
| Q2 25 | $-484.1M | $47.9M | ||
| Q1 25 | $-25.3M | $43.1M | ||
| Q4 24 | — | $89.2M | ||
| Q3 24 | $-10.7M | $-70.5M | ||
| Q2 24 | $-12.4M | $-46.9M | ||
| Q1 24 | $-3.3M | $56.2M |
毛利率IARTWSC
| Q4 25 | 50.8% | 50.4% | ||
| Q3 25 | 51.5% | 49.7% | ||
| Q2 25 | 50.4% | 50.3% | ||
| Q1 25 | 50.8% | 53.7% | ||
| Q4 24 | 56.3% | 55.8% | ||
| Q3 24 | 52.6% | 53.5% | ||
| Q2 24 | 54.0% | 54.1% | ||
| Q1 24 | 56.1% | 54.0% |
营业利润率IARTWSC
| Q4 25 | 5.3% | -32.5% | ||
| Q3 25 | 2.9% | 21.0% | ||
| Q2 25 | -123.4% | 21.5% | ||
| Q1 25 | -4.0% | 21.3% | ||
| Q4 24 | 8.0% | 28.9% | ||
| Q3 24 | -2.1% | -5.9% | ||
| Q2 24 | -0.7% | -0.9% | ||
| Q1 24 | 1.1% | 22.1% |
净利率IARTWSC
| Q4 25 | — | -33.1% | ||
| Q3 25 | -1.3% | 7.6% | ||
| Q2 25 | -116.5% | 8.1% | ||
| Q1 25 | -6.6% | 7.7% | ||
| Q4 24 | — | 14.8% | ||
| Q3 24 | -2.8% | -11.7% | ||
| Q2 24 | -3.0% | -7.7% | ||
| Q1 24 | -0.9% | 9.6% |
每股收益（稀释后）IARTWSC
| Q4 25 | $-0.03 | $-1.02 | ||
| Q3 25 | $-0.07 | $0.24 | ||
| Q2 25 | $-6.31 | $0.26 | ||
| Q1 25 | $-0.33 | $0.23 | ||
| Q4 24 | $0.25 | $0.48 | ||
| Q3 24 | $-0.14 | $-0.37 | ||
| Q2 24 | $-0.16 | $-0.25 | ||
| Q1 24 | $-0.04 | $0.29 |
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 | $263.7M | $14.6M |
| 总债务越低越好 | $726.6M | $3.6B |
| 股东权益账面价值 | $1.0B | $856.3M |
| 总资产 | $3.6B | $5.8B |
| 负债/权益比越低杠杆越低 | 0.70× | 4.15× |
8季度趋势，按日历期对齐
现金及短期投资IARTWSC
| Q4 25 | $263.7M | $14.6M | ||
| Q3 25 | $267.9M | $14.8M | ||
| Q2 25 | $253.6M | $12.8M | ||
| Q1 25 | $273.3M | $10.7M | ||
| Q4 24 | $273.6M | $9.0M | ||
| Q3 24 | $277.6M | $11.0M | ||
| Q2 24 | $296.9M | $5.9M | ||
| Q1 24 | $663.1M | $13.1M |
总债务IARTWSC
| Q4 25 | $726.6M | $3.6B | ||
| Q3 25 | $736.3M | $3.6B | ||
| Q2 25 | $745.9M | $3.7B | ||
| Q1 25 | $755.6M | $3.6B | ||
| Q4 24 | $760.5M | $3.7B | ||
| Q3 24 | $765.3M | $3.6B | ||
| Q2 24 | $770.2M | $3.5B | ||
| Q1 24 | $775.0M | $3.5B |
股东权益IARTWSC
| Q4 25 | $1.0B | $856.3M | ||
| Q3 25 | $1.0B | $1.1B | ||
| Q2 25 | $1.0B | $1.0B | ||
| Q1 25 | $1.5B | $1.0B | ||
| Q4 24 | $1.5B | $1.0B | ||
| Q3 24 | $1.5B | $1.1B | ||
| Q2 24 | $1.5B | $1.2B | ||
| Q1 24 | $1.6B | $1.3B |
总资产IARTWSC
| Q4 25 | $3.6B | $5.8B | ||
| Q3 25 | $3.6B | $6.1B | ||
| Q2 25 | $3.7B | $6.1B | ||
| Q1 25 | $4.1B | $6.0B | ||
| Q4 24 | $4.0B | $6.0B | ||
| Q3 24 | $4.1B | $6.0B | ||
| Q2 24 | $4.1B | $6.0B | ||
| Q1 24 | $4.1B | $6.2B |
负债/权益比IARTWSC
| Q4 25 | 0.70× | 4.15× | ||
| Q3 25 | 0.71× | 3.39× | ||
| Q2 25 | 0.72× | 3.55× | ||
| Q1 25 | 0.50× | 3.56× | ||
| Q4 24 | 0.49× | 3.62× | ||
| Q3 24 | 0.50× | 3.42× | ||
| Q2 24 | 0.50× | 2.88× | ||
| Q1 24 | 0.48× | 2.63× |
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 | $11.8M | $158.9M |
| 自由现金流经营现金流 - 资本支出 | $-5.4M | $149.7M |
| 自由现金流率自由现金流/营收 | -1.2% | 26.5% |
| 资本支出强度资本支出/营收 | 4.0% | 1.6% |
| 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 | $-31.1M | $737.7M |
8季度趋势，按日历期对齐
经营现金流IARTWSC
| Q4 25 | $11.8M | $158.9M | ||
| Q3 25 | $40.9M | $191.2M | ||
| Q2 25 | $8.9M | $205.3M | ||
| Q1 25 | $-11.3M | $206.6M | ||
| Q4 24 | $50.7M | $178.9M | ||
| Q3 24 | $22.5M | $-1.6M | ||
| Q2 24 | $40.4M | $175.6M | ||
| Q1 24 | $15.8M | $208.7M |
自由现金流IARTWSC
| Q4 25 | $-5.4M | $149.7M | ||
| Q3 25 | $25.8M | $186.9M | ||
| Q2 25 | $-11.2M | $199.0M | ||
| Q1 25 | $-40.2M | $202.0M | ||
| Q4 24 | $21.1M | $176.6M | ||
| Q3 24 | $-7.2M | $-4.9M | ||
| Q2 24 | $10.7M | $169.4M | ||
| Q1 24 | $291.0K | $202.1M |
自由现金流率IARTWSC
| Q4 25 | -1.2% | 26.5% | ||
| Q3 25 | 6.4% | 33.0% | ||
| Q2 25 | -2.7% | 33.8% | ||
| Q1 25 | -10.5% | 36.1% | ||
| Q4 24 | 4.8% | 29.3% | ||
| Q3 24 | -1.9% | -0.8% | ||
| Q2 24 | 2.6% | 28.0% | ||
| Q1 24 | 0.1% | 34.4% |
资本支出强度IARTWSC
| Q4 25 | 4.0% | 1.6% | ||
| Q3 25 | 3.8% | 0.7% | ||
| Q2 25 | 4.8% | 1.1% | ||
| Q1 25 | 7.6% | 0.8% | ||
| Q4 24 | 6.7% | 0.4% | ||
| Q3 24 | 7.8% | 0.6% | ||
| Q2 24 | 7.1% | 1.0% | ||
| Q1 24 | 4.2% | 1.1% |
现金转化率IARTWSC
| Q4 25 | — | — | ||
| Q3 25 | — | 4.41× | ||
| Q2 25 | — | 4.28× | ||
| Q1 25 | — | 4.80× | ||
| Q4 24 | — | 2.01× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 3.71× |
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
IART
| Neurosurgery | $226.2M | 52% |
| Asia Pacific | $53.7M | 12% |
| Instruments | $52.3M | 12% |
| ENT | $44.8M | 10% |
| Other | $38.9M | 9% |
| Rest Of The World | $19.0M | 4% |
WSC
| Modular Space Leasing | $249.8M | 44% |
| Value Added Product And Services | $101.0M | 18% |
| Portable Storage Leasing | $83.0M | 15% |
| Delivery Revenue | $48.2M | 9% |
| Installation Revenue | $45.0M | 8% |
| Rental Units | $19.7M | 3% |
| New Units | $15.5M | 3% |
| Value Added Services | $10.3M | 2% |
| Other Leasing Related Products And Services | $3.8M | 1% |
