vs
Liberty Broadband Corp（LBRDA）与WW INTERNATIONAL, INC.（WW）财务数据对比。点击上方公司名可切换其他公司
Liberty Broadband Corp的季度营收约是WW INTERNATIONAL, INC.的1.4倍（$261.0M vs $184.3M），Liberty Broadband Corp净利率更高（146.7% vs -30.5%，领先177.3%），Liberty Broadband Corp同比增速更快（6.1% vs -4.5%），Liberty Broadband Corp自由现金流更多（$37.0M vs $8.4M），过去两年Liberty Broadband Corp的营收复合增速更高（4.3% vs -7.4%）
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。
WW国际前身为慧俪轻体国际，是一家总部位于美国的全球性企业，主营减重与体重管理、健身及心态调整相关服务，核心产品为慧俪轻体综合减重饮食方案。公司由纽约皇后区的家庭主妇珍·妮德奇于1963年创立，截至2019年，其服务包含手机应用及网站线上方案、线上或电话指导、线下见面会三种模式。
LBRDA vs WW — 直观对比
损益表 — Q2 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $261.0M | $184.3M |
| 净利润 | $383.0M | $-56.3M |
| 毛利率 | — | 72.2% |
| 营业利润率 | 15.7% | 5.8% |
| 净利率 | 146.7% | -30.5% |
| 营收同比 | 6.1% | -4.5% |
| 净利润同比 | 96.4% | -21.8% |
| 每股收益（稀释后） | $2.68 | $-5.63 |
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
| Q3 25 | — | $184.3M | ||
| Q2 25 | $261.0M | — | ||
| Q1 25 | $266.0M | $186.6M | ||
| Q4 24 | $263.0M | $184.4M | ||
| Q3 24 | $262.0M | $192.9M | ||
| Q2 24 | $246.0M | $202.1M | ||
| Q1 24 | $245.0M | $206.5M | ||
| Q4 23 | $250.0M | $226.8M |
| Q3 25 | — | $-56.3M | ||
| Q2 25 | $383.0M | — | ||
| Q1 25 | $268.0M | $-72.6M | ||
| Q4 24 | $291.0M | $25.1M | ||
| Q3 24 | $142.0M | $-46.2M | ||
| Q2 24 | $195.0M | $23.3M | ||
| Q1 24 | $241.0M | $-347.9M | ||
| Q4 23 | $205.0M | — |
| Q3 25 | — | 72.2% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 71.2% | ||
| Q4 24 | — | 69.7% | ||
| Q3 24 | — | 67.1% | ||
| Q2 24 | — | 67.9% | ||
| Q1 24 | — | 66.7% | ||
| Q4 23 | — | 63.1% |
| Q3 25 | — | 5.8% | ||
| Q2 25 | 15.7% | — | ||
| Q1 25 | 16.2% | -10.8% | ||
| Q4 24 | 4.9% | 19.6% | ||
| Q3 24 | 11.5% | -20.2% | ||
| Q2 24 | 8.5% | 17.8% | ||
| Q1 24 | 11.4% | -130.4% | ||
| Q4 23 | -39.6% | — |
| Q3 25 | — | -30.5% | ||
| Q2 25 | 146.7% | — | ||
| Q1 25 | 100.8% | -38.9% | ||
| Q4 24 | 110.6% | 13.6% | ||
| Q3 24 | 54.2% | -23.9% | ||
| Q2 24 | 79.3% | 11.5% | ||
| Q1 24 | 98.4% | -168.4% | ||
| Q4 23 | 82.0% | — |
| Q3 25 | — | $-5.63 | ||
| Q2 25 | $2.68 | — | ||
| Q1 25 | $1.87 | $-0.91 | ||
| Q4 24 | $2.04 | $0.34 | ||
| Q3 24 | $0.99 | $-0.58 | ||
| Q2 24 | $1.36 | $0.29 | ||
| Q1 24 | $1.69 | $-4.39 | ||
| Q4 23 | $1.40 | — |
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 | $170.1M |
| 总债务越低越好 | $3.1B | — |
| 股东权益账面价值 | $10.4B | $323.0M |
| 总资产 | $16.6B | $968.8M |
| 负债/权益比越低杠杆越低 | 0.30× | — |
8季度趋势，按日历期对齐
| Q3 25 | — | $170.1M | ||
| Q2 25 | $180.0M | — | ||
| Q1 25 | $226.0M | $236.3M | ||
| Q4 24 | $163.0M | $53.0M | ||
| Q3 24 | $168.0M | $57.2M | ||
| Q2 24 | $73.0M | $42.7M | ||
| Q1 24 | $108.0M | $66.6M | ||
| Q4 23 | $79.0M | $109.4M |
| Q3 25 | — | — | ||
| Q2 25 | $3.1B | — | ||
| Q1 25 | $3.8B | — | ||
| Q4 24 | $3.8B | $1.4B | ||
| Q3 24 | $3.7B | $1.4B | ||
| Q2 24 | $3.6B | $1.4B | ||
| Q1 24 | $3.6B | $1.4B | ||
| Q4 23 | $3.7B | $1.4B |
| Q3 25 | — | $323.0M | ||
| Q2 25 | $10.4B | — | ||
| Q1 25 | $10.1B | $-1.2B | ||
| Q4 24 | $9.8B | $-1.1B | ||
| Q3 24 | $9.5B | $-1.1B | ||
| Q2 24 | $9.3B | $-1.1B | ||
| Q1 24 | $9.1B | $-1.1B | ||
| Q4 23 | $9.0B | $-761.1M |
| Q3 25 | — | $968.8M | ||
| Q2 25 | $16.6B | — | ||
| Q1 25 | $17.0B | $696.9M | ||
| Q4 24 | $16.7B | $550.3M | ||
| Q3 24 | $16.3B | $562.4M | ||
| Q2 24 | $16.0B | $614.3M | ||
| Q1 24 | $15.7B | $654.2M | ||
| Q4 23 | $15.6B | $982.0M |
| Q3 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 | $8.4M |
| 自由现金流经营现金流 - 资本支出 | $37.0M | $8.4M |
| 自由现金流率自由现金流/营收 | 14.2% | 4.6% |
| 资本支出强度资本支出/营收 | 20.7% | 0.0% |
| 现金转化率经营现金流/净利润 | 0.24× | — |
| 过去12个月自由现金流最近4个季度 | $-49.0M | $44.3M |
8季度趋势，按日历期对齐
| Q3 25 | — | $8.4M | ||
| Q2 25 | $91.0M | — | ||
| Q1 25 | $78.0M | $15.0M | ||
| Q4 24 | $1.0M | $4.6M | ||
| Q3 24 | $24.0M | $16.5M | ||
| Q2 24 | $27.0M | $-1.9M | ||
| Q1 24 | $52.0M | $-36.0M | ||
| Q4 23 | $62.0M | $6.7M |
| Q3 25 | — | $8.4M | ||
| Q2 25 | $37.0M | — | ||
| Q1 25 | $13.0M | $15.0M | ||
| Q4 24 | $-63.0M | $4.5M | ||
| Q3 24 | $-36.0M | $16.4M | ||
| Q2 24 | $-35.0M | $-2.2M | ||
| Q1 24 | $-9.0M | $-36.5M | ||
| Q4 23 | $-11.0M | $4.2M |
| Q3 25 | — | 4.6% | ||
| Q2 25 | 14.2% | — | ||
| Q1 25 | 4.9% | 8.0% | ||
| Q4 24 | -24.0% | 2.4% | ||
| Q3 24 | -13.7% | 8.5% | ||
| Q2 24 | -14.2% | -1.1% | ||
| Q1 24 | -3.7% | -17.7% | ||
| Q4 23 | -4.4% | 1.9% |
| Q3 25 | — | 0.0% | ||
| Q2 25 | 20.7% | — | ||
| Q1 25 | 24.4% | 0.0% | ||
| Q4 24 | 24.3% | 0.1% | ||
| Q3 24 | 22.9% | 0.1% | ||
| Q2 24 | 25.2% | 0.1% | ||
| Q1 24 | 24.9% | 0.2% | ||
| Q4 23 | 29.2% | 1.1% |
| Q3 25 | — | — | ||
| Q2 25 | 0.24× | — | ||
| Q1 25 | 0.29× | — | ||
| Q4 24 | 0.00× | 0.18× | ||
| Q3 24 | 0.17× | — | ||
| Q2 24 | 0.14× | -0.08× | ||
| 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
