vs
Liberty Broadband Corp（LBRDA）与LANDS' END, INC.（LE）财务数据对比。点击上方公司名可切换其他公司
LANDS' END, INC.的季度营收约是Liberty Broadband Corp的1.2倍（$317.5M vs $261.0M），Liberty Broadband Corp净利率更高（146.7% vs 1.6%，领先145.1%），Liberty Broadband Corp同比增速更快（6.1% vs 0.1%），Liberty Broadband Corp自由现金流更多（$37.0M vs $-22.4M），过去两年Liberty Broadband Corp的营收复合增速更高（4.3% vs -0.9%）
本公司是一家覆盖英、荷、美三地的跨国电信企业，注册地为百慕大，在伦敦、阿姆斯特丹、丹佛设有总部，旗下拥有多家对应司法辖区的运营主体，其中英国主体为公开上市实体，2005年由自由媒体国际业务板块与UnitedGlobalCom合并成立。
Lands' End是1963年诞生于美国芝加哥的服饰零售品牌，最初以邮购游艇用品起家，目前业务拓展至服饰、箱包与家居用品领域。截至2024年2月，品牌在美国本土共开设26家门店，总部位于威斯康星州道奇维尔。品牌名源自地名兰兹角，因创立时印刷错了撇号位置又无力重印，错拼的名称便沿用至今。
LBRDA vs LE — 直观对比
损益表 — Q2 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $261.0M | $317.5M |
| 净利润 | $383.0M | $5.2M |
| 毛利率 | — | 51.8% |
| 营业利润率 | 15.7% | 5.3% |
| 净利率 | 146.7% | 1.6% |
| 营收同比 | 6.1% | 0.1% |
| 净利润同比 | 96.4% | 198.3% |
| 每股收益（稀释后） | $2.68 | $0.17 |
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
| Q4 25 | — | $317.5M | ||
| Q2 25 | $261.0M | $261.2M | ||
| Q1 25 | $266.0M | — | ||
| Q4 24 | $263.0M | $318.6M | ||
| Q3 24 | $262.0M | $317.2M | ||
| Q2 24 | $246.0M | $285.5M | ||
| Q1 24 | $245.0M | $514.9M | ||
| Q4 23 | $250.0M | $324.7M |
| Q4 25 | — | $5.2M | ||
| Q2 25 | $383.0M | $-8.3M | ||
| Q1 25 | $268.0M | — | ||
| Q4 24 | $291.0M | $-593.0K | ||
| Q3 24 | $142.0M | $-5.3M | ||
| Q2 24 | $195.0M | $-6.4M | ||
| Q1 24 | $241.0M | $-8.6M | ||
| Q4 23 | $205.0M | $-112.4M |
| Q4 25 | — | 51.8% | ||
| Q2 25 | — | 50.8% | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 50.6% | ||
| Q3 24 | — | 47.9% | ||
| Q2 24 | — | 48.7% | ||
| Q1 24 | — | 38.0% | ||
| Q4 23 | — | 47.0% |
| Q4 25 | — | 5.3% | ||
| Q2 25 | 15.7% | -0.9% | ||
| Q1 25 | 16.2% | — | ||
| Q4 24 | 4.9% | 2.9% | ||
| Q3 24 | 11.5% | 0.8% | ||
| Q2 24 | 8.5% | 0.8% | ||
| Q1 24 | 11.4% | 1.6% | ||
| Q4 23 | -39.6% | -31.2% |
| Q4 25 | — | 1.6% | ||
| Q2 25 | 146.7% | -3.2% | ||
| Q1 25 | 100.8% | — | ||
| Q4 24 | 110.6% | -0.2% | ||
| Q3 24 | 54.2% | -1.7% | ||
| Q2 24 | 79.3% | -2.3% | ||
| Q1 24 | 98.4% | -1.7% | ||
| Q4 23 | 82.0% | -34.6% |
| Q4 25 | — | $0.17 | ||
| Q2 25 | $2.68 | $-0.27 | ||
| Q1 25 | $1.87 | — | ||
| Q4 24 | $2.04 | $-0.02 | ||
| Q3 24 | $0.99 | $-0.17 | ||
| Q2 24 | $1.36 | $-0.20 | ||
| Q1 24 | $1.69 | $-0.27 | ||
| Q4 23 | $1.40 | $-3.52 |
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 | $180.0M | $36.3M |
| 总债务越低越好 | $3.1B | — |
| 股东权益账面价值 | $10.4B | $231.0M |
| 总资产 | $16.6B | $852.7M |
| 负债/权益比越低杠杆越低 | 0.30× | — |
8季度趋势，按日历期对齐
| Q4 25 | — | $36.3M | ||
| Q2 25 | $180.0M | $18.1M | ||
| Q1 25 | $226.0M | — | ||
| Q4 24 | $163.0M | $30.4M | ||
| Q3 24 | $168.0M | $25.6M | ||
| Q2 24 | $73.0M | $27.4M | ||
| Q1 24 | $108.0M | $25.3M | ||
| Q4 23 | $79.0M | $36.8M |
| Q4 25 | — | — | ||
| Q2 25 | $3.1B | — | ||
| Q1 25 | $3.8B | — | ||
| Q4 24 | $3.8B | — | ||
| Q3 24 | $3.7B | — | ||
| Q2 24 | $3.6B | — | ||
| Q1 24 | $3.6B | — | ||
| Q4 23 | $3.7B | — |
| Q4 25 | — | $231.0M | ||
| Q2 25 | $10.4B | $230.1M | ||
| Q1 25 | $10.1B | — | ||
| Q4 24 | $9.8B | $223.6M | ||
| Q3 24 | $9.5B | $226.5M | ||
| Q2 24 | $9.3B | $234.6M | ||
| Q1 24 | $9.1B | $241.6M | ||
| Q4 23 | $9.0B | $250.9M |
| Q4 25 | — | $852.7M | ||
| Q2 25 | $16.6B | $760.5M | ||
| Q1 25 | $17.0B | — | ||
| Q4 24 | $16.7B | $843.6M | ||
| Q3 24 | $16.3B | $802.5M | ||
| Q2 24 | $16.0B | $800.1M | ||
| Q1 24 | $15.7B | $811.5M | ||
| Q4 23 | $15.6B | $947.6M |
| Q4 25 | — | — | ||
| Q2 25 | 0.30× | — | ||
| Q1 25 | 0.38× | — | ||
| Q4 24 | 0.38× | — | ||
| Q3 24 | 0.39× | — | ||
| Q2 24 | 0.39× | — | ||
| Q1 24 | 0.40× | — | ||
| Q4 23 | 0.41× | — |
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 | $91.0M | $-15.7M |
| 自由现金流经营现金流 - 资本支出 | $37.0M | $-22.4M |
| 自由现金流率自由现金流/营收 | 14.2% | -7.1% |
| 资本支出强度资本支出/营收 | 20.7% | 2.1% |
| 现金转化率经营现金流/净利润 | 0.24× | -3.03× |
| 过去12个月自由现金流最近4个季度 | $-49.0M | $-55.0M |
8季度趋势，按日历期对齐
| Q4 25 | — | $-15.7M | ||
| Q2 25 | $91.0M | $-22.5M | ||
| Q1 25 | $78.0M | — | ||
| Q4 24 | $1.0M | $-17.1M | ||
| Q3 24 | $24.0M | $30.7M | ||
| Q2 24 | $27.0M | $-25.8M | ||
| Q1 24 | $52.0M | $93.9M | ||
| Q4 23 | $62.0M | $-18.2M |
| Q4 25 | — | $-22.4M | ||
| Q2 25 | $37.0M | $-30.7M | ||
| Q1 25 | $13.0M | — | ||
| Q4 24 | $-63.0M | $-27.8M | ||
| Q3 24 | $-36.0M | $26.0M | ||
| Q2 24 | $-35.0M | $-32.6M | ||
| Q1 24 | $-9.0M | $87.5M | ||
| Q4 23 | $-11.0M | $-23.8M |
| Q4 25 | — | -7.1% | ||
| Q2 25 | 14.2% | -11.8% | ||
| Q1 25 | 4.9% | — | ||
| Q4 24 | -24.0% | -8.7% | ||
| Q3 24 | -13.7% | 8.2% | ||
| Q2 24 | -14.2% | -11.4% | ||
| Q1 24 | -3.7% | 17.0% | ||
| Q4 23 | -4.4% | -7.3% |
| Q4 25 | — | 2.1% | ||
| Q2 25 | 20.7% | 3.2% | ||
| Q1 25 | 24.4% | — | ||
| Q4 24 | 24.3% | 3.3% | ||
| Q3 24 | 22.9% | 1.5% | ||
| Q2 24 | 25.2% | 2.4% | ||
| Q1 24 | 24.9% | 1.2% | ||
| Q4 23 | 29.2% | 1.7% |
| Q4 25 | — | -3.03× | ||
| Q2 25 | 0.24× | — | ||
| Q1 25 | 0.29× | — | ||
| Q4 24 | 0.00× | — | ||
| Q3 24 | 0.17× | — | ||
| Q2 24 | 0.14× | — | ||
| Q1 24 | 0.22× | — | ||
| Q4 23 | 0.30× | — |
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
LBRDA
暂无分部数据
LE
| U Se Commerce | $179.8M | 57% |
| Business Outfitters Revenue | $78.8M | 25% |
| Licensing And Retail | $20.2M | 6% |
| Other | $19.8M | 6% |
| Third Party | $18.9M | 6% |
