vs
MACOM Technology Solutions Holdings, Inc.（MTSI）与Walker & Dunlop, Inc.（WD）财务数据对比。点击上方公司名可切换其他公司
Walker & Dunlop, Inc.的季度营收约是MACOM Technology Solutions Holdings, Inc.的1.3倍（$340.0M vs $271.6M），MACOM Technology Solutions Holdings, Inc.净利率更高（18.0% vs -12.9%，领先30.9%），MACOM Technology Solutions Holdings, Inc.同比增速更快（24.5% vs -0.4%），MACOM Technology Solutions Holdings, Inc.自由现金流更多（$30.0M vs $-680.1M），过去两年MACOM Technology Solutions Holdings, Inc.的营收复合增速更高（22.4% vs 22.1%）
MACOM是美国知名的射频、微波及毫米波半导体器件与组件研发生产商，总部位于马萨诸塞州洛厄尔，2005年曾是当地规模最大的私营雇主。公司已通过ISO9001国际质量体系认证及ISO14001环境管理体系认证，在北美、欧洲、亚洲及澳大利亚均设有设计中心与销售办事处。
Walker & Dunlop, Inc.是美国乃至全球规模领先的商业地产金融与咨询服务机构，为客户提供覆盖商业地产领域的多元金融解决方案及专业咨询服务，业务辐射全球多个市场，在行业内拥有深厚的资源积累与广泛的市场认可度。
MTSI vs WD — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $271.6M | $340.0M |
| 净利润 | $48.8M | $-13.9M |
| 毛利率 | 55.9% | — |
| 营业利润率 | 15.9% | -17.2% |
| 净利率 | 18.0% | -12.9% |
| 营收同比 | 24.5% | -0.4% |
| 净利润同比 | 129.1% | -131.0% |
| 每股收益（稀释后） | $0.64 | $-0.41 |
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
| Q1 26 | $271.6M | — | ||
| Q4 25 | $261.2M | $340.0M | ||
| Q3 25 | $252.1M | $337.7M | ||
| Q2 25 | $235.9M | $319.2M | ||
| Q1 25 | $218.1M | $237.4M | ||
| Q4 24 | — | $341.5M | ||
| Q3 24 | $200.7M | $292.3M | ||
| Q2 24 | $190.5M | $270.7M |
| Q1 26 | $48.8M | — | ||
| Q4 25 | $45.1M | $-13.9M | ||
| Q3 25 | $36.5M | $33.5M | ||
| Q2 25 | $31.7M | $34.0M | ||
| Q1 25 | $-167.5M | $2.8M | ||
| Q4 24 | — | $44.8M | ||
| Q3 24 | $29.4M | $28.8M | ||
| Q2 24 | $19.9M | $22.7M |
| Q1 26 | 55.9% | — | ||
| Q4 25 | 54.5% | — | ||
| Q3 25 | 55.3% | — | ||
| Q2 25 | 55.2% | — | ||
| Q1 25 | 53.7% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 54.7% | — | ||
| Q2 24 | 53.2% | — |
| Q1 26 | 15.9% | — | ||
| Q4 25 | 15.2% | -17.2% | ||
| Q3 25 | 14.9% | 13.6% | ||
| Q2 25 | 14.8% | 14.5% | ||
| Q1 25 | 8.0% | 2.2% | ||
| Q4 24 | — | 15.3% | ||
| Q3 24 | 13.7% | 12.8% | ||
| Q2 24 | 10.4% | 10.4% |
| Q1 26 | 18.0% | — | ||
| Q4 25 | 17.3% | -12.9% | ||
| Q3 25 | 14.5% | 9.9% | ||
| Q2 25 | 13.4% | 10.6% | ||
| Q1 25 | -76.8% | 1.2% | ||
| Q4 24 | — | 13.1% | ||
| Q3 24 | 14.7% | 9.9% | ||
| Q2 24 | 10.5% | 8.4% |
| Q1 26 | $0.64 | — | ||
| Q4 25 | $0.67 | $-0.41 | ||
| Q3 25 | $0.48 | $0.98 | ||
| Q2 25 | $0.42 | $0.99 | ||
| Q1 25 | $-2.30 | $0.08 | ||
| Q4 24 | — | $1.32 | ||
| Q3 24 | $0.40 | $0.85 | ||
| Q2 24 | $0.27 | $0.67 |
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 | $768.5M | $299.3M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $1.4B | $1.7B |
| 总资产 | $2.1B | $5.1B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
| Q1 26 | $768.5M | — | ||
| Q4 25 | $786.0M | $299.3M | ||
| Q3 25 | $735.2M | $274.8M | ||
| Q2 25 | $681.5M | $233.7M | ||
| Q1 25 | $656.5M | $181.0M | ||
| Q4 24 | — | $279.3M | ||
| Q3 24 | $581.9M | $179.8M | ||
| Q2 24 | $521.5M | $208.1M |
| Q1 26 | $1.4B | — | ||
| Q4 25 | $1.3B | $1.7B | ||
| Q3 25 | $1.3B | $1.8B | ||
| Q2 25 | $1.2B | $1.8B | ||
| Q1 25 | $1.2B | $1.7B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | $1.1B | $1.7B | ||
| Q2 24 | $1.1B | $1.7B |
| Q1 26 | $2.1B | — | ||
| Q4 25 | $2.1B | $5.1B | ||
| Q3 25 | $2.0B | $5.8B | ||
| Q2 25 | $1.9B | $4.7B | ||
| Q1 25 | $1.8B | $4.5B | ||
| Q4 24 | — | $4.4B | ||
| Q3 24 | $1.8B | $4.6B | ||
| Q2 24 | $1.7B | $4.2B |
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 | $42.9M | $-664.3M |
| 自由现金流经营现金流 - 资本支出 | $30.0M | $-680.1M |
| 自由现金流率自由现金流/营收 | 11.0% | -200.0% |
| 资本支出强度资本支出/营收 | 4.8% | 4.6% |
| 现金转化率经营现金流/净利润 | 0.88× | — |
| 过去12个月自由现金流最近4个季度 | $161.5M | $-2.2B |
8季度趋势，按日历期对齐
| Q1 26 | $42.9M | — | ||
| Q4 25 | $69.6M | $-664.3M | ||
| Q3 25 | $60.4M | $-948.1M | ||
| Q2 25 | $38.7M | $-238.5M | ||
| Q1 25 | $66.7M | $-281.1M | ||
| Q4 24 | — | $129.4M | ||
| Q3 24 | $62.3M | $-202.0M | ||
| Q2 24 | $49.0M | $-237.8M |
| Q1 26 | $30.0M | — | ||
| Q4 25 | $49.4M | $-680.1M | ||
| Q3 25 | $51.6M | $-950.4M | ||
| Q2 25 | $30.5M | $-241.0M | ||
| Q1 25 | $61.3M | $-284.7M | ||
| Q4 24 | — | $116.4M | ||
| Q3 24 | $57.1M | $-204.0M | ||
| Q2 24 | $41.5M | $-241.7M |
| Q1 26 | 11.0% | — | ||
| Q4 25 | 18.9% | -200.0% | ||
| Q3 25 | 20.5% | -281.5% | ||
| Q2 25 | 12.9% | -75.5% | ||
| Q1 25 | 28.1% | -120.0% | ||
| Q4 24 | — | 34.1% | ||
| Q3 24 | 28.5% | -69.8% | ||
| Q2 24 | 21.8% | -89.3% |
| Q1 26 | 4.8% | — | ||
| Q4 25 | 7.7% | 4.6% | ||
| Q3 25 | 3.5% | 0.7% | ||
| Q2 25 | 3.5% | 0.8% | ||
| Q1 25 | 2.4% | 1.5% | ||
| Q4 24 | — | 3.8% | ||
| Q3 24 | 2.6% | 0.7% | ||
| Q2 24 | 3.9% | 1.4% |
| Q1 26 | 0.88× | — | ||
| Q4 25 | 1.54× | — | ||
| Q3 25 | 1.65× | -28.34× | ||
| Q2 25 | 1.22× | -7.02× | ||
| Q1 25 | — | -102.07× | ||
| Q4 24 | — | 2.89× | ||
| Q3 24 | 2.12× | -7.01× | ||
| Q2 24 | 2.46× | -10.49× |
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
MTSI
| Industrial Defense | $117.7M | 43% |
| Data Center | $85.8M | 32% |
| Telecom | $68.1M | 25% |
WD
暂无分部数据
