vs
Dave & Buster's Entertainment, Inc.（PLAY）与VinFast Auto Ltd.（VFS）财务数据对比。点击上方公司名可切换其他公司
VinFast Auto Ltd.的季度营收约是Dave & Buster's Entertainment, Inc.的1.6倍（$718.6M vs $448.2M），VinFast Auto Ltd.净利率更高（-2.8% vs -9.4%，领先6.6%）
戴夫与巴斯特娱乐是总部位于美国达拉斯的餐饮娱乐企业，旗下每家门店都配备全套服务餐厅、酒吧以及名为“百万美元 midway”的游戏游乐区。截至2024年2月，该公司共开设162家门店，其中美国本土158家，波多黎各和加拿大各设2家门店，主打餐饮与休闲娱乐融合的消费体验。
VinFast Auto Ltd.是越南跨国汽车企业，由越南最大私营综合企业集团之一Vingroup创立。Vingroup由越南知名企业家潘日旺创办，业务覆盖地产、零售、医疗、科技等多个领域，是越南本土头部企业集团。
PLAY vs VFS — 直观对比
营收规模更大
VFS
是对方的1.6倍
$448.2M
净利率更高
VFS
高出6.6%
-9.4%
损益表 — Q3 FY2026 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $448.2M | $718.6M |
| 净利润 | $-42.1M | $-20.0M |
| 毛利率 | 85.8% | — |
| 营业利润率 | -3.6% | -96.1% |
| 净利率 | -9.4% | -2.8% |
| 营收同比 | -1.1% | — |
| 净利润同比 | -28.7% | — |
| 每股收益（稀释后） | $-1.22 | — |
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PLAYVFS
| Q4 25 | $448.2M | — | ||
| Q3 25 | $557.4M | $718.6M | ||
| Q2 25 | $567.7M | $663.0M | ||
| Q1 25 | $534.5M | $656.5M | ||
| Q4 24 | $453.0M | — | ||
| Q3 24 | $557.1M | $511.6M | ||
| Q2 24 | $588.1M | — | ||
| Q1 24 | $599.0M | $302.6M |
净利润PLAYVFS
| Q4 25 | $-42.1M | — | ||
| Q3 25 | $11.4M | $-20.0M | ||
| Q2 25 | $21.7M | $-51.8M | ||
| Q1 25 | $9.3M | $-26.1M | ||
| Q4 24 | $-32.7M | — | ||
| Q3 24 | $40.3M | $-10.4M | ||
| Q2 24 | $41.4M | — | ||
| Q1 24 | $36.1M | $-618.3M |
毛利率PLAYVFS
| Q4 25 | 85.8% | — | ||
| Q3 25 | 86.3% | — | ||
| Q2 25 | 85.5% | — | ||
| Q1 25 | 85.5% | — | ||
| Q4 24 | 85.0% | — | ||
| Q3 24 | 85.3% | — | ||
| Q2 24 | 85.2% | — | ||
| Q1 24 | 84.1% | — |
营业利润率PLAYVFS
| Q4 25 | -3.6% | — | ||
| Q3 25 | 9.5% | -96.1% | ||
| Q2 25 | 11.1% | -79.0% | ||
| Q1 25 | 8.3% | -74.0% | ||
| Q4 24 | 1.4% | — | ||
| Q3 24 | 15.2% | -65.9% | ||
| Q2 24 | 14.5% | — | ||
| Q1 24 | 14.9% | -139.4% |
净利率PLAYVFS
| Q4 25 | -9.4% | — | ||
| Q3 25 | 2.0% | -2.8% | ||
| Q2 25 | 3.8% | -7.8% | ||
| Q1 25 | 1.7% | -4.0% | ||
| Q4 24 | -7.2% | — | ||
| Q3 24 | 7.2% | -2.0% | ||
| Q2 24 | 7.0% | — | ||
| Q1 24 | 6.0% | -204.3% |
每股收益（稀释后）PLAYVFS
| Q4 25 | $-1.22 | — | ||
| Q3 25 | $0.32 | — | ||
| Q2 25 | $0.62 | — | ||
| Q1 25 | $0.32 | — | ||
| Q4 24 | $-0.84 | — | ||
| Q3 24 | $0.99 | — | ||
| Q2 24 | $0.99 | — | ||
| Q1 24 | $0.95 | — |
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 | $13.6M | $8.8M |
| 总债务越低越好 | $1.6B | — |
| 股东权益账面价值 | $130.8M | — |
| 总资产 | $4.1B | $183.2M |
| 负债/权益比越低杠杆越低 | 12.17× | — |
8季度趋势，按日历期对齐
现金及短期投资PLAYVFS
| Q4 25 | $13.6M | — | ||
| Q3 25 | $12.0M | $8.8M | ||
| Q2 25 | $11.9M | $650.0M | ||
| Q1 25 | $6.9M | $2.4M | ||
| Q4 24 | $8.6M | — | ||
| Q3 24 | $13.1M | $1.9M | ||
| Q2 24 | $32.1M | — | ||
| Q1 24 | $37.3M | $3.0M |
总债务PLAYVFS
| Q4 25 | $1.6B | — | ||
| Q3 25 | $1.6B | — | ||
| Q2 25 | $1.6B | — | ||
| Q1 25 | $1.5B | — | ||
| Q4 24 | $1.5B | — | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.3B | — | ||
| Q1 24 | $1.3B | — |
股东权益PLAYVFS
| Q4 25 | $130.8M | — | ||
| Q3 25 | $166.2M | — | ||
| Q2 25 | $146.8M | $-7.2B | ||
| Q1 25 | $145.8M | — | ||
| Q4 24 | $226.6M | — | ||
| Q3 24 | $284.4M | — | ||
| Q2 24 | $292.5M | — | ||
| Q1 24 | $251.2M | — |
总资产PLAYVFS
| Q4 25 | $4.1B | — | ||
| Q3 25 | $4.1B | $183.2M | ||
| Q2 25 | $4.1B | $7.2B | ||
| Q1 25 | $4.0B | $158.2M | ||
| Q4 24 | $3.9B | — | ||
| Q3 24 | $3.8B | $151.8M | ||
| Q2 24 | $3.8B | — | ||
| Q1 24 | $3.8B | $145.6M |
负债/权益比PLAYVFS
| Q4 25 | 12.17× | — | ||
| Q3 25 | 9.57× | — | ||
| Q2 25 | 10.98× | — | ||
| Q1 25 | 10.45× | — | ||
| Q4 24 | 6.58× | — | ||
| Q3 24 | 4.72× | — | ||
| Q2 24 | 4.58× | — | ||
| Q1 24 | 5.33× | — |
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 | $58.0M | — |
| 自由现金流经营现金流 - 资本支出 | $-20.6M | — |
| 自由现金流率自由现金流/营收 | -4.6% | — |
| 资本支出强度资本支出/营收 | 17.5% | — |
| 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 | $-195.6M | — |
8季度趋势，按日历期对齐
经营现金流PLAYVFS
| Q4 25 | $58.0M | — | ||
| Q3 25 | $34.0M | — | ||
| Q2 25 | $95.8M | — | ||
| Q1 25 | $108.9M | — | ||
| Q4 24 | $-7.2M | — | ||
| Q3 24 | $101.8M | — | ||
| Q2 24 | $108.8M | — | ||
| Q1 24 | $97.2M | — |
自由现金流PLAYVFS
| Q4 25 | $-20.6M | — | ||
| Q3 25 | $-55.2M | — | ||
| Q2 25 | $-58.8M | — | ||
| Q1 25 | $-61.0M | — | ||
| Q4 24 | $-138.4M | — | ||
| Q3 24 | $-14.3M | — | ||
| Q2 24 | $-4.2M | — | ||
| Q1 24 | $-25.4M | — |
自由现金流率PLAYVFS
| Q4 25 | -4.6% | — | ||
| Q3 25 | -9.9% | — | ||
| Q2 25 | -10.4% | — | ||
| Q1 25 | -11.4% | — | ||
| Q4 24 | -30.6% | — | ||
| Q3 24 | -2.6% | — | ||
| Q2 24 | -0.7% | — | ||
| Q1 24 | -4.2% | — |
资本支出强度PLAYVFS
| Q4 25 | 17.5% | — | ||
| Q3 25 | 16.0% | — | ||
| Q2 25 | 27.2% | — | ||
| Q1 25 | 31.8% | — | ||
| Q4 24 | 29.0% | — | ||
| Q3 24 | 20.8% | — | ||
| Q2 24 | 19.2% | — | ||
| Q1 24 | 20.5% | — |
现金转化率PLAYVFS
| Q4 25 | — | — | ||
| Q3 25 | 2.98× | — | ||
| Q2 25 | 4.41× | — | ||
| Q1 25 | 11.71× | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 2.53× | — | ||
| Q2 24 | 2.63× | — | ||
| Q1 24 | 2.69× | — |
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
PLAY
| Game Play Credit Usage | $273.1M | 61% |
| Food And Nonalcoholic Beverages | $115.1M | 26% |
| Alcoholic Beverage | $53.7M | 12% |
| Other Entertainment | $6.3M | 1% |
| Gift Card Revenue | $3.5M | 1% |
VFS
| Sales of vehicles | $662.9M | 92% |
| Sales of spare parts and components | $41.3M | 6% |
| Revenue from leasing activities | $12.3M | 2% |
| Finance income | $2.4M | 0% |
| Rendering of services | $1.2M | 0% |
