vs
PINTEREST, INC.（PINS）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
PINTEREST, INC.的季度营收约是Worthington Steel, Inc.的1.2倍（$1.0B vs $871.9M），Worthington Steel, Inc.净利率更高（2.2% vs -7.3%，领先9.5%），Worthington Steel, Inc.同比增速更快（18.0% vs 17.8%），PINTEREST, INC.自由现金流更多（$311.7M vs $74.6M），过去两年PINTEREST, INC.的营收复合增速更高（8.6% vs 3.9%）
Pinterest是美国社交媒体服务商，主打数字图板形式的信息发布与发现功能，用户可通过图片分享获取食谱、家居、穿搭、创意灵感等多元内容。公司由本·西尔伯曼、保罗·夏拉、埃文·夏普联合创立，总部位于旧金山。
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。
PINS vs WS — 直观对比
营收规模更大
PINS
是对方的1.2倍
$871.9M
营收增速更快
WS
高出0.1%
17.8%
净利率更高
WS
高出9.5%
-7.3%
自由现金流更多
PINS
多$237.1M
$74.6M
两年增速更快
PINS
近两年复合增速
3.9%
损益表 — Q1 FY2026 vs Q2 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.0B | $871.9M |
| 净利润 | $-73.6M | $18.8M |
| 毛利率 | 76.3% | 10.7% |
| 营业利润率 | -8.0% | 2.5% |
| 净利率 | -7.3% | 2.2% |
| 营收同比 | 17.8% | 18.0% |
| 净利润同比 | — | 46.9% |
| 每股收益（稀释后） | $-0.12 | $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PINSWS
| Q1 26 | $1.0B | — | ||
| Q4 25 | $1.3B | $871.9M | ||
| Q3 25 | $1.0B | $872.9M | ||
| Q2 25 | $998.2M | $832.9M | ||
| Q1 25 | $855.0M | $687.4M | ||
| Q4 24 | $1.2B | $739.0M | ||
| Q3 24 | $898.4M | $834.0M | ||
| Q2 24 | $853.7M | — |
净利润PINSWS
| Q1 26 | $-73.6M | — | ||
| Q4 25 | $277.1M | $18.8M | ||
| Q3 25 | $92.1M | $36.8M | ||
| Q2 25 | $38.8M | $55.7M | ||
| Q1 25 | $8.9M | $13.8M | ||
| Q4 24 | $1.8B | $12.8M | ||
| Q3 24 | $30.6M | $28.4M | ||
| Q2 24 | $8.9M | — |
毛利率PINSWS
| Q1 26 | 76.3% | — | ||
| Q4 25 | 82.8% | 10.7% | ||
| Q3 25 | 79.8% | 13.2% | ||
| Q2 25 | 79.7% | 15.2% | ||
| Q1 25 | 76.7% | 11.8% | ||
| Q4 24 | 82.9% | 10.8% | ||
| Q3 24 | 79.1% | 12.0% | ||
| Q2 24 | 78.3% | — |
营业利润率PINSWS
| Q1 26 | -8.0% | — | ||
| Q4 25 | 22.8% | 2.5% | ||
| Q3 25 | 5.6% | 5.5% | ||
| Q2 25 | -0.4% | 8.0% | ||
| Q1 25 | -4.1% | 2.7% | ||
| Q4 24 | 22.7% | 2.6% | ||
| Q3 24 | -0.7% | 5.2% | ||
| Q2 24 | -2.5% | — |
净利率PINSWS
| Q1 26 | -7.3% | — | ||
| Q4 25 | 21.0% | 2.2% | ||
| Q3 25 | 8.8% | 4.2% | ||
| Q2 25 | 3.9% | 6.7% | ||
| Q1 25 | 1.0% | 2.0% | ||
| Q4 24 | 160.1% | 1.7% | ||
| Q3 24 | 3.4% | 3.4% | ||
| Q2 24 | 1.0% | — |
每股收益（稀释后）PINSWS
| Q1 26 | $-0.12 | — | ||
| Q4 25 | $0.41 | $0.37 | ||
| Q3 25 | $0.13 | $0.72 | ||
| Q2 25 | $0.06 | $1.11 | ||
| Q1 25 | $0.01 | $0.27 | ||
| Q4 24 | $2.66 | $0.25 | ||
| Q3 24 | $0.04 | $0.56 | ||
| Q2 24 | $0.01 | — |
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 | $378.1M | $89.8M |
| 总债务越低越好 | — | $72.1M |
| 股东权益账面价值 | $2.9B | $1.1B |
| 总资产 | $4.6B | $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PINSWS
| Q1 26 | $378.1M | — | ||
| Q4 25 | $969.3M | $89.8M | ||
| Q3 25 | $1.1B | $78.3M | ||
| Q2 25 | $1.2B | $38.0M | ||
| Q1 25 | $1.3B | $63.3M | ||
| Q4 24 | $1.1B | $52.0M | ||
| Q3 24 | $1.0B | $36.0M | ||
| Q2 24 | $1.4B | — |
总债务PINSWS
| Q1 26 | — | — | ||
| Q4 25 | — | $72.1M | ||
| Q3 25 | — | $73.4M | ||
| Q2 25 | — | $151.5M | ||
| Q1 25 | — | — | ||
| Q4 24 | — | $115.0M | ||
| Q3 24 | — | $122.2M | ||
| Q2 24 | — | — |
股东权益PINSWS
| Q1 26 | $2.9B | — | ||
| Q4 25 | $4.7B | $1.1B | ||
| Q3 25 | $4.8B | $1.1B | ||
| Q2 25 | $4.8B | $1.1B | ||
| Q1 25 | $4.7B | $1.0B | ||
| Q4 24 | $4.8B | $1.0B | ||
| Q3 24 | $2.9B | $1.0B | ||
| Q2 24 | $3.2B | — |
总资产PINSWS
| Q1 26 | $4.6B | — | ||
| Q4 25 | $5.5B | $2.1B | ||
| Q3 25 | $5.5B | $2.2B | ||
| Q2 25 | $5.4B | $2.0B | ||
| Q1 25 | $5.3B | $1.8B | ||
| Q4 24 | $5.3B | $1.7B | ||
| Q3 24 | $3.5B | $1.8B | ||
| Q2 24 | $3.7B | — |
负债/权益比PINSWS
| Q1 26 | — | — | ||
| Q4 25 | — | 0.06× | ||
| Q3 25 | — | 0.07× | ||
| Q2 25 | — | 0.14× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.11× | ||
| Q3 24 | — | 0.12× | ||
| Q2 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 | $328.0M | $99.3M |
| 自由现金流经营现金流 - 资本支出 | $311.7M | $74.6M |
| 自由现金流率自由现金流/营收 | 30.9% | 8.6% |
| 资本支出强度资本支出/营收 | — | 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 | $1.2B | $72.5M |
8季度趋势，按日历期对齐
经营现金流PINSWS
| Q1 26 | $328.0M | — | ||
| Q4 25 | $391.2M | $99.3M | ||
| Q3 25 | $321.7M | $-6.3M | ||
| Q2 25 | $207.7M | $53.9M | ||
| Q1 25 | $363.7M | $53.8M | ||
| Q4 24 | $254.0M | $68.0M | ||
| Q3 24 | $248.0M | $54.6M | ||
| Q2 24 | $106.4M | — |
自由现金流PINSWS
| Q1 26 | $311.7M | — | ||
| Q4 25 | $380.4M | $74.6M | ||
| Q3 25 | $318.4M | $-35.7M | ||
| Q2 25 | $196.7M | $8.4M | ||
| Q1 25 | $356.4M | $25.2M | ||
| Q4 24 | $250.2M | $33.2M | ||
| Q3 24 | $244.1M | $33.1M | ||
| Q2 24 | $101.6M | — |
自由现金流率PINSWS
| Q1 26 | 30.9% | — | ||
| Q4 25 | 28.8% | 8.6% | ||
| Q3 25 | 30.3% | -4.1% | ||
| Q2 25 | 19.7% | 1.0% | ||
| Q1 25 | 41.7% | 3.7% | ||
| Q4 24 | 21.7% | 4.5% | ||
| Q3 24 | 27.2% | 4.0% | ||
| Q2 24 | 11.9% | — |
资本支出强度PINSWS
| Q1 26 | — | — | ||
| Q4 25 | 0.8% | 2.8% | ||
| Q3 25 | 0.3% | 3.4% | ||
| Q2 25 | 1.1% | 5.5% | ||
| Q1 25 | 0.9% | 4.2% | ||
| Q4 24 | 0.3% | 4.7% | ||
| Q3 24 | 0.4% | 2.6% | ||
| Q2 24 | 0.6% | — |
现金转化率PINSWS
| Q1 26 | — | — | ||
| Q4 25 | 1.41× | 5.28× | ||
| Q3 25 | 3.49× | -0.17× | ||
| Q2 25 | 5.36× | 0.97× | ||
| Q1 25 | 40.77× | 3.90× | ||
| Q4 24 | 0.14× | 5.31× | ||
| Q3 24 | 8.12× | 1.92× | ||
| Q2 24 | 11.98× | — |
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
PINS
暂无分部数据
WS
| Direct | $844.1M | 97% |
| Toll | $27.8M | 3% |
