vs
KRATOS DEFENSE & SECURITY SOLUTIONS, INC.（KTOS）与Pattern Group Inc.（PTRN）财务数据对比。点击上方公司名可切换其他公司
Pattern Group Inc.的季度营收约是KRATOS DEFENSE & SECURITY SOLUTIONS, INC.的1.9倍（$639.7M vs $345.1M），KRATOS DEFENSE & SECURITY SOLUTIONS, INC.净利率更高（1.7% vs -9.2%，领先10.9%），Pattern Group Inc.自由现金流更多（$75.7M vs $-12.1M）
Kratos国防与安全解决方案公司是总部位于美国加利福尼亚州圣迭戈的科技企业，主营武器及军用电子设备生产制造，客户涵盖美国联邦政府、海外多国政府、商业企业及美国各州与地方政府机构，旗下共设有6个业务部门。
Pattern Energy Group是一家美国可再生能源企业，专注于开发、持有及运营公用事业级风电和光伏设施，业务覆盖美国、加拿大及墨西哥市场，总部位于加利福尼亚州旧金山，在得克萨斯州休斯敦设有运营中心。
KTOS vs PTRN — 直观对比
营收规模更大
PTRN
是对方的1.9倍
$345.1M
净利率更高
KTOS
高出10.9%
-9.2%
自由现金流更多
PTRN
多$87.8M
$-12.1M
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $345.1M | $639.7M |
| 净利润 | $5.9M | $-59.1M |
| 毛利率 | 24.2% | 44.3% |
| 营业利润率 | 2.4% | -9.4% |
| 净利率 | 1.7% | -9.2% |
| 营收同比 | 21.9% | — |
| 净利润同比 | 51.3% | — |
| 每股收益（稀释后） | $0.03 | $-2.19 |
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KTOSPTRN
| Q4 25 | $345.1M | — | ||
| Q3 25 | $347.6M | $639.7M | ||
| Q2 25 | $351.5M | — | ||
| Q1 25 | $302.6M | — | ||
| Q4 24 | $283.1M | — | ||
| Q3 24 | $275.9M | — | ||
| Q2 24 | $300.1M | — | ||
| Q1 24 | $277.2M | — |
净利润KTOSPTRN
| Q4 25 | $5.9M | — | ||
| Q3 25 | $8.7M | $-59.1M | ||
| Q2 25 | $2.9M | — | ||
| Q1 25 | $4.5M | — | ||
| Q4 24 | $3.9M | — | ||
| Q3 24 | $3.2M | — | ||
| Q2 24 | $7.9M | — | ||
| Q1 24 | $1.3M | — |
毛利率KTOSPTRN
| Q4 25 | 24.2% | — | ||
| Q3 25 | 22.2% | 44.3% | ||
| Q2 25 | 21.0% | — | ||
| Q1 25 | 24.3% | — | ||
| Q4 24 | 24.7% | — | ||
| Q3 24 | 25.1% | — | ||
| Q2 24 | 25.7% | — | ||
| Q1 24 | 25.6% | — |
营业利润率KTOSPTRN
| Q4 25 | 2.4% | — | ||
| Q3 25 | 2.0% | -9.4% | ||
| Q2 25 | 1.1% | — | ||
| Q1 25 | 2.2% | — | ||
| Q4 24 | 1.1% | — | ||
| Q3 24 | 2.4% | — | ||
| Q2 24 | 4.2% | — | ||
| Q1 24 | 2.5% | — |
净利率KTOSPTRN
| Q4 25 | 1.7% | — | ||
| Q3 25 | 2.5% | -9.2% | ||
| Q2 25 | 0.8% | — | ||
| Q1 25 | 1.5% | — | ||
| Q4 24 | 1.4% | — | ||
| Q3 24 | 1.2% | — | ||
| Q2 24 | 2.6% | — | ||
| Q1 24 | 0.5% | — |
每股收益（稀释后）KTOSPTRN
| Q4 25 | $0.03 | — | ||
| Q3 25 | $0.05 | $-2.19 | ||
| Q2 25 | $0.02 | — | ||
| Q1 25 | $0.03 | — | ||
| Q4 24 | $0.03 | — | ||
| Q3 24 | $0.02 | — | ||
| Q2 24 | $0.05 | — | ||
| Q1 24 | $0.01 | — |
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 | $560.6M | $312.8M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $2.0B | $541.4M |
| 总资产 | $2.5B | $843.1M |
| 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KTOSPTRN
| Q4 25 | $560.6M | — | ||
| Q3 25 | $565.9M | $312.8M | ||
| Q2 25 | $783.6M | — | ||
| Q1 25 | $263.7M | — | ||
| Q4 24 | $329.3M | — | ||
| Q3 24 | $301.5M | — | ||
| Q2 24 | $308.2M | — | ||
| Q1 24 | $338.9M | — |
股东权益KTOSPTRN
| Q4 25 | $2.0B | — | ||
| Q3 25 | $2.0B | $541.4M | ||
| Q2 25 | $2.0B | — | ||
| Q1 25 | $1.4B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.3B | — |
总资产KTOSPTRN
| Q4 25 | $2.5B | — | ||
| Q3 25 | $2.4B | $843.1M | ||
| Q2 25 | $2.6B | — | ||
| Q1 25 | $2.0B | — | ||
| Q4 24 | $2.0B | — | ||
| Q3 24 | $1.9B | — | ||
| Q2 24 | $1.9B | — | ||
| Q1 24 | $1.9B | — |
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 | $12.1M | $90.9M |
| 自由现金流经营现金流 - 资本支出 | $-12.1M | $75.7M |
| 自由现金流率自由现金流/营收 | -3.5% | 11.8% |
| 资本支出强度资本支出/营收 | 7.0% | 2.4% |
| 现金转化率经营现金流/净利润 | 2.05× | — |
| 过去12个月自由现金流最近4个季度 | $-137.4M | — |
8季度趋势，按日历期对齐
经营现金流KTOSPTRN
| Q4 25 | $12.1M | — | ||
| Q3 25 | $-13.3M | $90.9M | ||
| Q2 25 | $-11.7M | — | ||
| Q1 25 | $-29.2M | — | ||
| Q4 24 | $45.6M | — | ||
| Q3 24 | $6.1M | — | ||
| Q2 24 | $-2.7M | — | ||
| Q1 24 | $700.0K | — |
自由现金流KTOSPTRN
| Q4 25 | $-12.1M | — | ||
| Q3 25 | $-41.3M | $75.7M | ||
| Q2 25 | $-32.2M | — | ||
| Q1 25 | $-51.8M | — | ||
| Q4 24 | $32.0M | — | ||
| Q3 24 | $-9.2M | — | ||
| Q2 24 | $-15.4M | — | ||
| Q1 24 | $-15.9M | — |
自由现金流率KTOSPTRN
| Q4 25 | -3.5% | — | ||
| Q3 25 | -11.9% | 11.8% | ||
| Q2 25 | -9.2% | — | ||
| Q1 25 | -17.1% | — | ||
| Q4 24 | 11.3% | — | ||
| Q3 24 | -3.3% | — | ||
| Q2 24 | -5.1% | — | ||
| Q1 24 | -5.7% | — |
资本支出强度KTOSPTRN
| Q4 25 | 7.0% | — | ||
| Q3 25 | 8.1% | 2.4% | ||
| Q2 25 | 5.8% | — | ||
| Q1 25 | 7.5% | — | ||
| Q4 24 | 4.8% | — | ||
| Q3 24 | 5.5% | — | ||
| Q2 24 | 4.2% | — | ||
| Q1 24 | 6.0% | — |
现金转化率KTOSPTRN
| Q4 25 | 2.05× | — | ||
| Q3 25 | -1.53× | — | ||
| Q2 25 | -4.03× | — | ||
| Q1 25 | -6.49× | — | ||
| Q4 24 | 11.69× | — | ||
| Q3 24 | 1.91× | — | ||
| Q2 24 | -0.34× | — | ||
| Q1 24 | 0.54× | — |
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
KTOS
| Kratos Government Solutions | $276.7M | 80% |
| Non US Government | $65.0M | 19% |
| Norden Millimeter Inc | $5.3M | 2% |
PTRN
| Amazon.com | $549.2M | 86% |
| Amazon Marketplaces International | $43.4M | 7% |
| Other Online Marketplaces And Channels | $39.4M | 6% |
| Saa S Logistics And Other Revenue | $7.7M | 1% |
