vs
LANDS' END, INC.（LE）与Bristow Group Inc.（VTOL）财务数据对比。点击上方公司名可切换其他公司
Bristow Group Inc.的季度营收约是LANDS' END, INC.的1.2倍（$377.3M vs $317.5M），Bristow Group Inc.净利率更高（4.9% vs 1.6%，领先3.3%），Bristow Group Inc.同比增速更快（6.7% vs 0.1%），Bristow Group Inc.自由现金流更多（$47.8M vs $-22.4M），过去两年Bristow Group Inc.的营收复合增速更高（5.8% vs -0.9%）
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。
布里斯托集团旗下的布里斯托直升机有限公司是英国民用直升机运营企业，最初扎根于苏格兰阿伯丁机场，目前集团总部设在美国得克萨斯州休斯顿。2020年，布里斯托集团与美国大型商用直升机运营企业Era直升机完成合并，合并后企业沿用布里斯托品牌名称运营。
LE vs VTOL — 直观对比
营收规模更大
VTOL
是对方的1.2倍
$317.5M
营收增速更快
VTOL
高出6.6%
0.1%
净利率更高
VTOL
高出3.3%
1.6%
自由现金流更多
VTOL
多$70.2M
$-22.4M
两年增速更快
VTOL
近两年复合增速
-0.9%
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $317.5M | $377.3M |
| 净利润 | $5.2M | $18.4M |
| 毛利率 | 51.8% | — |
| 营业利润率 | 5.3% | 8.5% |
| 净利率 | 1.6% | 4.9% |
| 营收同比 | 0.1% | 6.7% |
| 净利润同比 | 198.3% | -42.1% |
| 每股收益（稀释后） | $0.17 | $0.61 |
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LEVTOL
| Q4 25 | $317.5M | $377.3M | ||
| Q3 25 | — | $386.3M | ||
| Q2 25 | $261.2M | $376.4M | ||
| Q1 25 | — | $350.5M | ||
| Q4 24 | $318.6M | $353.5M | ||
| Q3 24 | $317.2M | $365.1M | ||
| Q2 24 | $285.5M | $359.7M | ||
| Q1 24 | $514.9M | $337.1M |
净利润LEVTOL
| Q4 25 | $5.2M | $18.4M | ||
| Q3 25 | — | $51.5M | ||
| Q2 25 | $-8.3M | $31.7M | ||
| Q1 25 | — | $27.4M | ||
| Q4 24 | $-593.0K | $31.8M | ||
| Q3 24 | $-5.3M | $28.2M | ||
| Q2 24 | $-6.4M | $28.2M | ||
| Q1 24 | $-8.6M | $6.6M |
毛利率LEVTOL
| Q4 25 | 51.8% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | 50.8% | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 50.6% | — | ||
| Q3 24 | 47.9% | — | ||
| Q2 24 | 48.7% | — | ||
| Q1 24 | 38.0% | — |
营业利润率LEVTOL
| Q4 25 | 5.3% | 8.5% | ||
| Q3 25 | — | 13.1% | ||
| Q2 25 | -0.9% | 11.3% | ||
| Q1 25 | — | 9.6% | ||
| Q4 24 | 2.9% | 9.0% | ||
| Q3 24 | 0.8% | 9.1% | ||
| Q2 24 | 0.8% | 12.4% | ||
| Q1 24 | 1.6% | 6.8% |
净利率LEVTOL
| Q4 25 | 1.6% | 4.9% | ||
| Q3 25 | — | 13.3% | ||
| Q2 25 | -3.2% | 8.4% | ||
| Q1 25 | — | 7.8% | ||
| Q4 24 | -0.2% | 9.0% | ||
| Q3 24 | -1.7% | 7.7% | ||
| Q2 24 | -2.3% | 7.8% | ||
| Q1 24 | -1.7% | 2.0% |
每股收益（稀释后）LEVTOL
| Q4 25 | $0.17 | $0.61 | ||
| Q3 25 | — | $1.72 | ||
| Q2 25 | $-0.27 | $1.07 | ||
| Q1 25 | — | $0.92 | ||
| Q4 24 | $-0.02 | $1.07 | ||
| Q3 24 | $-0.17 | $0.95 | ||
| Q2 24 | $-0.20 | $0.96 | ||
| Q1 24 | $-0.27 | $0.23 |
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 | $36.3M | $286.2M |
| 总债务越低越好 | — | $671.5M |
| 股东权益账面价值 | $231.0M | $1.1B |
| 总资产 | $852.7M | $2.3B |
| 负债/权益比越低杠杆越低 | — | 0.63× |
8季度趋势，按日历期对齐
现金及短期投资LEVTOL
| Q4 25 | $36.3M | $286.2M | ||
| Q3 25 | — | $245.5M | ||
| Q2 25 | $18.1M | $251.8M | ||
| Q1 25 | — | $191.1M | ||
| Q4 24 | $30.4M | $247.5M | ||
| Q3 24 | $25.6M | $200.3M | ||
| Q2 24 | $27.4M | $178.6M | ||
| Q1 24 | $25.3M | $140.6M |
总债务LEVTOL
| Q4 25 | — | $671.5M | ||
| Q3 25 | — | $675.0M | ||
| Q2 25 | — | $705.2M | ||
| Q1 25 | — | $701.9M | ||
| Q4 24 | — | $689.8M | ||
| Q3 24 | — | $629.1M | ||
| Q2 24 | — | $594.2M | ||
| Q1 24 | — | $544.1M |
股东权益LEVTOL
| Q4 25 | $231.0M | $1.1B | ||
| Q3 25 | — | $1.0B | ||
| Q2 25 | $230.1M | $984.4M | ||
| Q1 25 | — | $931.7M | ||
| Q4 24 | $223.6M | $891.7M | ||
| Q3 24 | $226.5M | $899.2M | ||
| Q2 24 | $234.6M | $849.1M | ||
| Q1 24 | $241.6M | $820.7M |
总资产LEVTOL
| Q4 25 | $852.7M | $2.3B | ||
| Q3 25 | — | $2.3B | ||
| Q2 25 | $760.5M | $2.3B | ||
| Q1 25 | — | $2.2B | ||
| Q4 24 | $843.6M | $2.1B | ||
| Q3 24 | $802.5M | $2.1B | ||
| Q2 24 | $800.1M | $2.0B | ||
| Q1 24 | $811.5M | $1.9B |
负债/权益比LEVTOL
| Q4 25 | — | 0.63× | ||
| Q3 25 | — | 0.65× | ||
| Q2 25 | — | 0.72× | ||
| Q1 25 | — | 0.75× | ||
| Q4 24 | — | 0.77× | ||
| Q3 24 | — | 0.70× | ||
| Q2 24 | — | 0.70× | ||
| Q1 24 | — | 0.66× |
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 | $-15.7M | $76.9M |
| 自由现金流经营现金流 - 资本支出 | $-22.4M | $47.8M |
| 自由现金流率自由现金流/营收 | -7.1% | 12.7% |
| 资本支出强度资本支出/营收 | 2.1% | 7.7% |
| 现金转化率经营现金流/净利润 | -3.03× | 4.17× |
| 过去12个月自由现金流最近4个季度 | $-55.0M | $56.4M |
8季度趋势，按日历期对齐
经营现金流LEVTOL
| Q4 25 | $-15.7M | $76.9M | ||
| Q3 25 | — | $23.1M | ||
| Q2 25 | $-22.5M | $99.0M | ||
| Q1 25 | — | $-603.0K | ||
| Q4 24 | $-17.1M | $51.1M | ||
| Q3 24 | $30.7M | $66.0M | ||
| Q2 24 | $-25.8M | $33.7M | ||
| Q1 24 | $93.9M | $26.7M |
自由现金流LEVTOL
| Q4 25 | $-22.4M | $47.8M | ||
| Q3 25 | — | $-6.2M | ||
| Q2 25 | $-30.7M | $67.4M | ||
| Q1 25 | — | $-52.7M | ||
| Q4 24 | $-27.8M | $-32.4M | ||
| Q3 24 | $26.0M | $9.0M | ||
| Q2 24 | $-32.6M | $-16.7M | ||
| Q1 24 | $87.5M | $-37.9M |
自由现金流率LEVTOL
| Q4 25 | -7.1% | 12.7% | ||
| Q3 25 | — | -1.6% | ||
| Q2 25 | -11.8% | 17.9% | ||
| Q1 25 | — | -15.0% | ||
| Q4 24 | -8.7% | -9.2% | ||
| Q3 24 | 8.2% | 2.5% | ||
| Q2 24 | -11.4% | -4.6% | ||
| Q1 24 | 17.0% | -11.2% |
资本支出强度LEVTOL
| Q4 25 | 2.1% | 7.7% | ||
| Q3 25 | — | 7.6% | ||
| Q2 25 | 3.2% | 8.4% | ||
| Q1 25 | — | 14.9% | ||
| Q4 24 | 3.3% | 23.6% | ||
| Q3 24 | 1.5% | 15.6% | ||
| Q2 24 | 2.4% | 14.0% | ||
| Q1 24 | 1.2% | 19.2% |
现金转化率LEVTOL
| Q4 25 | -3.03× | 4.17× | ||
| Q3 25 | — | 0.45× | ||
| Q2 25 | — | 3.12× | ||
| Q1 25 | — | -0.02× | ||
| Q4 24 | — | 1.61× | ||
| Q3 24 | — | 2.34× | ||
| Q2 24 | — | 1.20× | ||
| Q1 24 | — | 4.04× |
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
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% |
VTOL
| Offshore Energy Services | $247.5M | 66% |
| Government Services | $100.1M | 27% |
| Other | $21.9M | 6% |
| Related Party | $7.8M | 2% |
