vs
CarMax（KMX）与SharkNinja, Inc.（SN）财务数据对比。点击上方公司名可切换其他公司
CarMax的季度营收约是SharkNinja, Inc.的1.0倍（$5.8B vs $5.5B），SharkNinja, Inc.同比增速更快（30.0% vs -6.9%），CarMax自由现金流更多（$1.1B vs $308.9M）
CarMax是美国知名二手车零售企业，下设两大业务板块：零售运营业务与汽车金融服务。该品牌最初是电路城公司的副业项目，1993年9月在弗吉尼亚州里士满开设首家门店，截至2025年1月在全美共运营253家线下门店。
SharkNinja是总部位于美国马萨诸塞州尼德姆的全球化产品设计与科技企业，1994年由马克·罗森茨韦格创立，现任首席执行官马克·巴罗卡斯于2008年加入公司担任总裁，公司名称由旗下两大核心品牌Shark和Ninja组合而来。
KMX vs SN — 直观对比
营收规模更大
KMX
是对方的1.0倍
$5.5B
营收增速更快
SN
高出36.9%
-6.9%
自由现金流更多
KMX
多$804.4M
$308.9M
损益表 — Q3 FY2026 vs Q4 FY2024
| 指标 | | |
|---|---|---|
| 营收 | $5.8B | $5.5B |
| 净利润 | $62.2M | — |
| 毛利率 | 10.2% | 48.1% |
| 营业利润率 | — | 11.7% |
| 净利率 | 1.1% | — |
| 营收同比 | -6.9% | 30.0% |
| 净利润同比 | -50.4% | — |
| 每股收益（稀释后） | $0.43 | $3.11 |
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KMXSN
| Q4 25 | $5.8B | — | ||
| Q3 25 | $6.6B | — | ||
| Q2 25 | $7.5B | — | ||
| Q1 25 | $6.0B | — | ||
| Q4 24 | $6.2B | $5.5B | ||
| Q3 24 | $7.0B | — | ||
| Q2 24 | $7.1B | — | ||
| Q1 24 | $5.6B | — |
净利润KMXSN
| Q4 25 | $62.2M | — | ||
| Q3 25 | $95.4M | — | ||
| Q2 25 | $210.4M | — | ||
| Q1 25 | $89.9M | — | ||
| Q4 24 | $125.4M | — | ||
| Q3 24 | $132.8M | — | ||
| Q2 24 | $152.4M | — | ||
| Q1 24 | $50.3M | — |
毛利率KMXSN
| Q4 25 | 10.2% | — | ||
| Q3 25 | 10.9% | — | ||
| Q2 25 | 11.8% | — | ||
| Q1 25 | 11.1% | — | ||
| Q4 24 | 10.9% | 48.1% | ||
| Q3 24 | 10.8% | — | ||
| Q2 24 | 11.1% | — | ||
| Q1 24 | 10.4% | — |
营业利润率KMXSN
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | 2.0% | — | ||
| Q4 24 | 2.7% | 11.7% | ||
| Q3 24 | 2.5% | — | ||
| Q2 24 | 2.9% | — | ||
| Q1 24 | 1.2% | — |
净利率KMXSN
| Q4 25 | 1.1% | — | ||
| Q3 25 | 1.4% | — | ||
| Q2 25 | 2.8% | — | ||
| Q1 25 | 1.5% | — | ||
| Q4 24 | 2.0% | — | ||
| Q3 24 | 1.9% | — | ||
| Q2 24 | 2.1% | — | ||
| Q1 24 | 0.9% | — |
每股收益（稀释后）KMXSN
| Q4 25 | $0.43 | — | ||
| Q3 25 | $0.64 | — | ||
| Q2 25 | $1.38 | — | ||
| Q1 25 | $0.58 | — | ||
| Q4 24 | $0.81 | $3.11 | ||
| Q3 24 | $0.85 | — | ||
| Q2 24 | $0.97 | — | ||
| Q1 24 | $0.31 | — |
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 | $204.9M | $363.7M |
| 总债务越低越好 | $16.6B | — |
| 股东权益账面价值 | $6.1B | $1.9B |
| 总资产 | $25.6B | $4.4B |
| 负债/权益比越低杠杆越低 | 2.74× | — |
8季度趋势，按日历期对齐
现金及短期投资KMXSN
| Q4 25 | $204.9M | — | ||
| Q3 25 | $540.4M | — | ||
| Q2 25 | $262.8M | — | ||
| Q1 25 | $247.0M | — | ||
| Q4 24 | $271.9M | $363.7M | ||
| Q3 24 | $524.7M | — | ||
| Q2 24 | $218.9M | — | ||
| Q1 24 | $574.1M | — |
总债务KMXSN
| Q4 25 | $16.6B | — | ||
| Q3 25 | $17.8B | — | ||
| Q2 25 | $18.0B | — | ||
| Q1 25 | $18.1B | — | ||
| Q4 24 | $18.1B | — | ||
| Q3 24 | $18.1B | — | ||
| Q2 24 | $18.2B | — | ||
| Q1 24 | $18.0B | — |
股东权益KMXSN
| Q4 25 | $6.1B | — | ||
| Q3 25 | $6.2B | — | ||
| Q2 25 | $6.3B | — | ||
| Q1 25 | $6.2B | — | ||
| Q4 24 | $6.2B | $1.9B | ||
| Q3 24 | $6.2B | — | ||
| Q2 24 | $6.2B | — | ||
| Q1 24 | $6.1B | — |
总资产KMXSN
| Q4 25 | $25.6B | — | ||
| Q3 25 | $27.1B | — | ||
| Q2 25 | $27.4B | — | ||
| Q1 25 | $27.4B | — | ||
| Q4 24 | $27.3B | $4.4B | ||
| Q3 24 | $27.3B | — | ||
| Q2 24 | $27.2B | — | ||
| Q1 24 | $27.2B | — |
负债/权益比KMXSN
| Q4 25 | 2.74× | — | ||
| Q3 25 | 2.87× | — | ||
| Q2 25 | 2.86× | — | ||
| Q1 25 | 2.91× | — | ||
| Q4 24 | 2.92× | — | ||
| Q3 24 | 2.93× | — | ||
| Q2 24 | 2.95× | — | ||
| Q1 24 | 2.96× | — |
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 | $1.3B | $446.6M |
| 自由现金流经营现金流 - 资本支出 | $1.1B | $308.9M |
| 自由现金流率自由现金流/营收 | 19.2% | 5.6% |
| 资本支出强度资本支出/营收 | 2.4% | 2.5% |
| 现金转化率经营现金流/净利润 | 20.14× | — |
| 过去12个月自由现金流最近4个季度 | $1.9B | — |
8季度趋势，按日历期对齐
经营现金流KMXSN
| Q4 25 | $1.3B | — | ||
| Q3 25 | $785.5M | — | ||
| Q2 25 | $299.5M | — | ||
| Q1 25 | $146.4M | — | ||
| Q4 24 | $-23.4M | $446.6M | ||
| Q3 24 | $619.1M | — | ||
| Q2 24 | $-117.7M | — | ||
| Q1 24 | $309.6M | — |
自由现金流KMXSN
| Q4 25 | $1.1B | — | ||
| Q3 25 | $654.0M | — | ||
| Q2 25 | $162.8M | — | ||
| Q1 25 | $18.8M | — | ||
| Q4 24 | $-150.6M | $308.9M | ||
| Q3 24 | $509.9M | — | ||
| Q2 24 | $-221.6M | — | ||
| Q1 24 | $199.8M | — |
自由现金流率KMXSN
| Q4 25 | 19.2% | — | ||
| Q3 25 | 9.9% | — | ||
| Q2 25 | 2.2% | — | ||
| Q1 25 | 0.3% | — | ||
| Q4 24 | -2.4% | 5.6% | ||
| Q3 24 | 7.3% | — | ||
| Q2 24 | -3.1% | — | ||
| Q1 24 | 3.6% | — |
资本支出强度KMXSN
| Q4 25 | 2.4% | — | ||
| Q3 25 | 2.0% | — | ||
| Q2 25 | 1.8% | — | ||
| Q1 25 | 2.1% | — | ||
| Q4 24 | 2.0% | 2.5% | ||
| Q3 24 | 1.6% | — | ||
| Q2 24 | 1.5% | — | ||
| Q1 24 | 2.0% | — |
现金转化率KMXSN
| Q4 25 | 20.14× | — | ||
| Q3 25 | 8.24× | — | ||
| Q2 25 | 1.42× | — | ||
| Q1 25 | 1.63× | — | ||
| Q4 24 | -0.19× | — | ||
| Q3 24 | 4.66× | — | ||
| Q2 24 | -0.77× | — | ||
| Q1 24 | 6.16× | — |
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
KMX
| Used Vehicles | $4.5B | 78% |
| Wholesale Vehicles | $1.1B | 19% |
| Other | $150.6M | 3% |
| Extendedprotectionplan Domain | $96.6M | 2% |
| Advertising Subscription Revenues Domain | $35.1M | 1% |
| Service Domain | $18.5M | 0% |
| Thirdpartyfinancefees Domain | $3.0M | 0% |
SN
暂无分部数据
