vs
狮门影业（LION）与Worthington Steel, Inc.（WS）财务数据对比。点击上方公司名可切换其他公司
Worthington Steel, Inc.的季度营收约是狮门影业的1.2倍（$871.9M vs $724.3M），Worthington Steel, Inc.净利率更高（2.2% vs -6.4%，领先8.5%），狮门影业同比增速更快（52.5% vs 18.0%），Worthington Steel, Inc.自由现金流更多（$74.6M vs $-111.9M）
狮门加拿大是狮门影业旗下的加拿大娱乐公司，总部位于多伦多娱乐区，核心业务涵盖电影与电视剧的制作、采购发行，为全球市场打造优质影视内容，在北美影视制作领域拥有丰富的行业资源与成熟的运营经验。
沃辛顿钢铁是总部位于美国俄亥俄州哥伦布市的工业制造企业，下设消费品和建筑建材两大业务板块，主营各类压力容器的设计与生产，覆盖丙烷、氧气、氦气储罐，制冷剂及工业气瓶，露营与民用气瓶，以及用于存储、处理、加热、扩容和流量控制的供水系统罐体等产品。
LION vs WS — 直观对比
营收规模更大
WS
是对方的1.2倍
$724.3M
营收增速更快
LION
高出34.5%
18.0%
净利率更高
WS
高出8.5%
-6.4%
自由现金流更多
WS
多$186.5M
$-111.9M
损益表 — Q3 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $724.3M | $871.9M |
| 净利润 | $-46.2M | $18.8M |
| 毛利率 | — | 10.7% |
| 营业利润率 | 5.0% | 2.5% |
| 净利率 | -6.4% | 2.2% |
| 营收同比 | 52.5% | 18.0% |
| 净利润同比 | 59.3% | 46.9% |
| 每股收益（稀释后） | $-0.16 | $0.37 |
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LIONWS
| Q4 25 | $724.3M | $871.9M | ||
| Q3 25 | $475.1M | $872.9M | ||
| Q2 25 | $525.9M | $832.9M | ||
| Q1 25 | — | $687.4M | ||
| Q4 24 | — | $739.0M | ||
| Q3 24 | — | $834.0M | ||
| Q1 24 | — | $805.8M | ||
| Q4 23 | — | $808.0M |
净利润LIONWS
| Q4 25 | $-46.2M | $18.8M | ||
| Q3 25 | $-113.5M | $36.8M | ||
| Q2 25 | $-108.9M | $55.7M | ||
| Q1 25 | — | $13.8M | ||
| Q4 24 | — | $12.8M | ||
| Q3 24 | — | $28.4M | ||
| Q1 24 | — | $49.0M | ||
| Q4 23 | — | $-6.0M |
毛利率LIONWS
| Q4 25 | — | 10.7% | ||
| Q3 25 | — | 13.2% | ||
| Q2 25 | — | 15.2% | ||
| Q1 25 | — | 11.8% | ||
| Q4 24 | — | 10.8% | ||
| Q3 24 | — | 12.0% | ||
| Q1 24 | — | 14.9% | ||
| Q4 23 | — | 7.5% |
营业利润率LIONWS
| Q4 25 | 5.0% | 2.5% | ||
| Q3 25 | -9.7% | 5.5% | ||
| Q2 25 | -2.0% | 8.0% | ||
| Q1 25 | — | 2.7% | ||
| Q4 24 | — | 2.6% | ||
| Q3 24 | — | 5.2% | ||
| Q1 24 | — | 8.2% | ||
| Q4 23 | — | -1.1% |
净利率LIONWS
| Q4 25 | -6.4% | 2.2% | ||
| Q3 25 | -23.9% | 4.2% | ||
| Q2 25 | -20.7% | 6.7% | ||
| Q1 25 | — | 2.0% | ||
| Q4 24 | — | 1.7% | ||
| Q3 24 | — | 3.4% | ||
| Q1 24 | — | 6.1% | ||
| Q4 23 | — | -0.7% |
每股收益（稀释后）LIONWS
| Q4 25 | $-0.16 | $0.37 | ||
| Q3 25 | $-0.39 | $0.72 | ||
| Q2 25 | $-0.40 | $1.11 | ||
| Q1 25 | — | $0.27 | ||
| Q4 24 | — | $0.25 | ||
| Q3 24 | — | $0.56 | ||
| Q1 24 | — | $0.98 | ||
| Q4 23 | — | $-0.12 |
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 | $182.4M | $89.8M |
| 总债务越低越好 | $1.8B | $72.1M |
| 股东权益账面价值 | $-1.3B | $1.1B |
| 总资产 | $5.2B | $2.1B |
| 负债/权益比越低杠杆越低 | — | 0.06× |
8季度趋势，按日历期对齐
现金及短期投资LIONWS
| Q4 25 | $182.4M | $89.8M | ||
| Q3 25 | $202.4M | $78.3M | ||
| Q2 25 | $186.1M | $38.0M | ||
| Q1 25 | — | $63.3M | ||
| Q4 24 | — | $52.0M | ||
| Q3 24 | — | $36.0M | ||
| Q1 24 | — | $60.8M | ||
| Q4 23 | — | $214.4M |
总债务LIONWS
| Q4 25 | $1.8B | $72.1M | ||
| Q3 25 | $1.8B | $73.4M | ||
| Q2 25 | $1.5B | $151.5M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $115.0M | ||
| Q3 24 | — | $122.2M | ||
| Q1 24 | — | $147.2M | ||
| Q4 23 | — | $195.0M |
股东权益LIONWS
| Q4 25 | $-1.3B | $1.1B | ||
| Q3 25 | $-1.3B | $1.1B | ||
| Q2 25 | $-1.1B | $1.1B | ||
| Q1 25 | — | $1.0B | ||
| Q4 24 | — | $1.0B | ||
| Q3 24 | — | $1.0B | ||
| Q1 24 | — | $937.6M | ||
| Q4 23 | — | $1.0B |
总资产LIONWS
| Q4 25 | $5.2B | $2.1B | ||
| Q3 25 | $5.2B | $2.2B | ||
| Q2 25 | $5.2B | $2.0B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.8B | ||
| Q1 24 | — | $1.8B | ||
| Q4 23 | — | $1.9B |
负债/权益比LIONWS
| Q4 25 | — | 0.06× | ||
| Q3 25 | — | 0.07× | ||
| Q2 25 | — | 0.14× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.11× | ||
| Q3 24 | — | 0.12× | ||
| Q1 24 | — | 0.16× | ||
| Q4 23 | — | 0.19× |
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 | $-108.9M | $99.3M |
| 自由现金流经营现金流 - 资本支出 | $-111.9M | $74.6M |
| 自由现金流率自由现金流/营收 | -15.4% | 8.6% |
| 资本支出强度资本支出/营收 | 0.4% | 2.8% |
| 现金转化率经营现金流/净利润 | — | 5.28× |
| 过去12个月自由现金流最近4个季度 | — | $72.5M |
8季度趋势，按日历期对齐
经营现金流LIONWS
| Q4 25 | $-108.9M | $99.3M | ||
| Q3 25 | $-104.0M | $-6.3M | ||
| Q2 25 | $-31.0M | $53.9M | ||
| Q1 25 | — | $53.8M | ||
| Q4 24 | — | $68.0M | ||
| Q3 24 | — | $54.6M | ||
| Q1 24 | — | $44.7M | ||
| Q4 23 | — | $139.9M |
自由现金流LIONWS
| Q4 25 | $-111.9M | $74.6M | ||
| Q3 25 | $-107.2M | $-35.7M | ||
| Q2 25 | $-34.5M | $8.4M | ||
| Q1 25 | — | $25.2M | ||
| Q4 24 | — | $33.2M | ||
| Q3 24 | — | $33.1M | ||
| Q1 24 | — | $22.3M | ||
| Q4 23 | — | $121.0M |
自由现金流率LIONWS
| Q4 25 | -15.4% | 8.6% | ||
| Q3 25 | -22.6% | -4.1% | ||
| Q2 25 | -6.6% | 1.0% | ||
| Q1 25 | — | 3.7% | ||
| Q4 24 | — | 4.5% | ||
| Q3 24 | — | 4.0% | ||
| Q1 24 | — | 2.8% | ||
| Q4 23 | — | 15.0% |
资本支出强度LIONWS
| Q4 25 | 0.4% | 2.8% | ||
| Q3 25 | 0.7% | 3.4% | ||
| Q2 25 | 0.7% | 5.5% | ||
| Q1 25 | — | 4.2% | ||
| Q4 24 | — | 4.7% | ||
| Q3 24 | — | 2.6% | ||
| Q1 24 | — | 2.8% | ||
| Q4 23 | — | 2.3% |
现金转化率LIONWS
| Q4 25 | — | 5.28× | ||
| Q3 25 | — | -0.17× | ||
| Q2 25 | — | 0.97× | ||
| Q1 25 | — | 3.90× | ||
| Q4 24 | — | 5.31× | ||
| Q3 24 | — | 1.92× | ||
| Q1 24 | — | 0.91× | ||
| Q4 23 | — | — |
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
LION
| Television Production | $303.1M | 42% |
| Digital Media | $155.1M | 21% |
| Third Party Purchasers Individual Agreements | $91.2M | 13% |
| Theatrical | $70.7M | 10% |
| Domestic Television | $43.1M | 6% |
| Starz Business | $24.1M | 3% |
| Other Media | $17.6M | 2% |
| Packaged Media | $14.1M | 2% |
WS
| Direct | $844.1M | 97% |
| Toll | $27.8M | 3% |
