vs
Multi Ways Holdings Ltd（MWG）与VirTra, Inc（VTSI）财务数据对比。点击上方公司名可切换其他公司
Multi Ways Holdings Ltd的季度营收约是VirTra, Inc的10.7倍（$31.1M vs $2.9M）。Multi Ways Holdings Ltd净利率更高（-9.2% vs -27.2%，领先18.0%）。VirTra, Inc自由现金流更多（$-2.1M vs $-13.5M）
Multi Ways Holdings Ltd是总部位于香港的综合物流服务提供商，主营货运代理、仓储管理、报关服务及全链路供应链解决方案，服务客户覆盖制造业、零售、电商领域，核心市场包括大中华区、东南亚及北美地区。
VirTra Inc是全球沉浸式训练模拟器及配套课程供应商，主要服务执法机构、军事单位及公共安全组织，提供场景化训练系统，帮助一线人员提升决策能力、降级处置技巧与作业安全水平。
MWG vs VTSI — 直观对比
营收规模更大
MWG
是对方的10.7倍
$2.9M
净利率更高
MWG
高出18.0%
-27.2%
自由现金流更多
VTSI
多$11.4M
$-13.5M
损益表 — Q4 2024 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $31.1M | $2.9M |
| 净利润 | $-2.9M | $-792.4K |
| 毛利率 | 31.3% | 57.5% |
| 营业利润率 | -6.2% | -47.9% |
| 净利率 | -9.2% | -27.2% |
| 营收同比 | — | -46.5% |
| 净利润同比 | — | 10.8% |
| 每股收益（稀释后） | $-0.09 | $-0.08 |
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MWGVTSI
| Q4 25 | — | $2.9M | ||
| Q3 25 | — | $5.3M | ||
| Q2 25 | — | $7.0M | ||
| Q1 25 | — | $7.2M | ||
| Q4 24 | $31.1M | $5.4M | ||
| Q3 24 | — | $7.5M | ||
| Q2 24 | — | $6.1M | ||
| Q1 24 | — | $7.3M |
净利润MWGVTSI
| Q4 25 | — | $-792.4K | ||
| Q3 25 | — | $-388.6K | ||
| Q2 25 | — | $175.3K | ||
| Q1 25 | — | $1.3M | ||
| Q4 24 | $-2.9M | $-888.3K | ||
| Q3 24 | — | $583.1K | ||
| Q2 24 | — | $1.2M | ||
| Q1 24 | — | $468.2K |
毛利率MWGVTSI
| Q4 25 | — | 57.5% | ||
| Q3 25 | — | 65.8% | ||
| Q2 25 | — | 69.0% | ||
| Q1 25 | — | 72.6% | ||
| Q4 24 | 31.3% | 67.5% | ||
| Q3 24 | — | 73.5% | ||
| Q2 24 | — | 90.9% | ||
| Q1 24 | — | 64.2% |
营业利润率MWGVTSI
| Q4 25 | — | -47.9% | ||
| Q3 25 | — | -8.4% | ||
| Q2 25 | — | 13.1% | ||
| Q1 25 | — | 19.1% | ||
| Q4 24 | -6.2% | -9.9% | ||
| Q3 24 | — | 10.1% | ||
| Q2 24 | — | 18.6% | ||
| Q1 24 | — | 8.9% |
净利率MWGVTSI
| Q4 25 | — | -27.2% | ||
| Q3 25 | — | -7.3% | ||
| Q2 25 | — | 2.5% | ||
| Q1 25 | — | 17.7% | ||
| Q4 24 | -9.2% | -16.3% | ||
| Q3 24 | — | 7.8% | ||
| Q2 24 | — | 19.8% | ||
| Q1 24 | — | 6.4% |
每股收益（稀释后）MWGVTSI
| Q4 25 | — | $-0.08 | ||
| Q3 25 | — | $-0.03 | ||
| Q2 25 | — | $0.02 | ||
| Q1 25 | — | $0.11 | ||
| Q4 24 | $-0.09 | $-0.08 | ||
| Q3 24 | — | $0.05 | ||
| Q2 24 | — | $0.11 | ||
| Q1 24 | — | $0.04 |
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 | $3.3M | $18.6M |
| 总债务越低越好 | — | $7.5M |
| 股东权益账面价值 | $20.1M | $45.6M |
| 总资产 | $69.6M | $65.1M |
| 负债/权益比越低杠杆越低 | — | 0.17× |
8季度趋势，按日历期对齐
现金及短期投资MWGVTSI
| Q4 25 | — | $18.6M | ||
| Q3 25 | — | $20.8M | ||
| Q2 25 | — | $20.7M | ||
| Q1 25 | — | $17.6M | ||
| Q4 24 | $3.3M | $18.0M | ||
| Q3 24 | — | $19.7M | ||
| Q2 24 | — | $18.4M | ||
| Q1 24 | — | $22.4M |
总债务MWGVTSI
| Q4 25 | — | $7.5M | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $7.8M | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益MWGVTSI
| Q4 25 | — | $45.6M | ||
| Q3 25 | — | $46.3M | ||
| Q2 25 | — | $46.8M | ||
| Q1 25 | — | $46.5M | ||
| Q4 24 | $20.1M | $45.2M | ||
| Q3 24 | — | $45.7M | ||
| Q2 24 | — | $44.9M | ||
| Q1 24 | — | $43.5M |
总资产MWGVTSI
| Q4 25 | — | $65.1M | ||
| Q3 25 | — | $66.2M | ||
| Q2 25 | — | $67.4M | ||
| Q1 25 | — | $66.8M | ||
| Q4 24 | $69.6M | $65.0M | ||
| Q3 24 | — | $66.1M | ||
| Q2 24 | — | $66.0M | ||
| Q1 24 | — | $69.4M |
负债/权益比MWGVTSI
| Q4 25 | — | 0.17× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.17× | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $-12.9M | $-1.5M |
| 自由现金流经营现金流 - 资本支出 | $-13.5M | $-2.1M |
| 自由现金流率自由现金流/营收 | -43.5% | -72.5% |
| 资本支出强度资本支出/营收 | 1.9% | 21.2% |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | — | $2.9M |
8季度趋势，按日历期对齐
经营现金流MWGVTSI
| Q4 25 | — | $-1.5M | ||
| Q3 25 | — | $36.3K | ||
| Q2 25 | — | $6.0M | ||
| Q1 25 | — | $65.7K | ||
| Q4 24 | $-12.9M | $-908.7K | ||
| Q3 24 | — | $897.7K | ||
| Q2 24 | — | $-3.9M | ||
| Q1 24 | — | $5.1M |
自由现金流MWGVTSI
| Q4 25 | — | $-2.1M | ||
| Q3 25 | — | $-61.2K | ||
| Q2 25 | — | $5.4M | ||
| Q1 25 | — | $-362.7K | ||
| Q4 24 | $-13.5M | $-1.1M | ||
| Q3 24 | — | $814.2K | ||
| Q2 24 | — | $-3.9M | ||
| Q1 24 | — | $3.6M |
自由现金流率MWGVTSI
| Q4 25 | — | -72.5% | ||
| Q3 25 | — | -1.1% | ||
| Q2 25 | — | 77.6% | ||
| Q1 25 | — | -5.1% | ||
| Q4 24 | -43.5% | -19.5% | ||
| Q3 24 | — | 10.9% | ||
| Q2 24 | — | -64.7% | ||
| Q1 24 | — | 48.9% |
资本支出强度MWGVTSI
| Q4 25 | — | 21.2% | ||
| Q3 25 | — | 1.8% | ||
| Q2 25 | — | 8.1% | ||
| Q1 25 | — | 6.0% | ||
| Q4 24 | 1.9% | 2.8% | ||
| Q3 24 | — | 1.1% | ||
| Q2 24 | — | 1.0% | ||
| Q1 24 | — | 21.1% |
现金转化率MWGVTSI
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 34.12× | ||
| Q1 25 | — | 0.05× | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 1.54× | ||
| Q2 24 | — | -3.22× | ||
| Q1 24 | — | 10.97× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
