vs
Primo Brands Corp（PRMB）与Rocket Companies, Inc.（RKT）财务数据对比。点击上方公司名可切换其他公司
Rocket Companies, Inc.的季度营收约是Primo Brands Corp的1.7倍（$2.7B vs $1.6B），Rocket Companies, Inc.净利率更高（2.5% vs -0.8%，领先3.4%），Primo Brands Corp自由现金流更多（$57.3M vs $-1.3B）
Primo Brands Corp是一家美加合资饮用水企业，主营多规格桶装水、饮水机、自助补水设备及净水家电，总部位于美国佛罗里达州坦帕市，服务覆盖美国、加拿大、欧洲及以色列的住宅与商业客户。
Rocket Companies, Inc.是美国金融科技及住房服务企业，由丹·吉尔伯特创立，总部位于密歇根州底特律市中心。公司依托旗舰子公司Rocket Mortgage跻身美国最大抵押贷款提供商行列，旗下还拥有Redfin、Forsalebyowner.com、Rocket Money等子品牌。
PRMB vs RKT — 直观对比
营收规模更大
RKT
是对方的1.7倍
$1.6B
净利率更高
RKT
高出3.4%
-0.8%
自由现金流更多
PRMB
多$1.3B
$-1.3B
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $2.7B |
| 净利润 | $-13.0M | $68.0M |
| 毛利率 | 27.7% | — |
| 营业利润率 | 1.2% | 6.3% |
| 净利率 | -0.8% | 2.5% |
| 营收同比 | — | 52.2% |
| 净利润同比 | — | 100.8% |
| 每股收益（稀释后） | $-0.03 | $0.10 |
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PRMBRKT
| Q4 25 | $1.6B | $2.7B | ||
| Q3 25 | $1.8B | $1.6B | ||
| Q2 25 | $1.7B | $1.4B | ||
| Q1 25 | $1.6B | $1.0B | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | $0 | $646.9M | ||
| Q2 24 | $1.3B | $1.3B | ||
| Q1 24 | $1.1B | $1.4B |
净利润PRMBRKT
| Q4 25 | $-13.0M | $68.0M | ||
| Q3 25 | $16.8M | $-123.9M | ||
| Q2 25 | $27.6M | $-1.8M | ||
| Q1 25 | $28.7M | $-10.4M | ||
| Q4 24 | — | $33.9M | ||
| Q3 24 | $-2.0K | $-22.0M | ||
| Q2 24 | $54.5M | $1.3M | ||
| Q1 24 | $33.5M | $16.2M |
毛利率PRMBRKT
| Q4 25 | 27.7% | — | ||
| Q3 25 | 29.9% | — | ||
| Q2 25 | 31.3% | — | ||
| Q1 25 | 32.3% | — | ||
| Q4 24 | — | 58.9% | ||
| Q3 24 | — | -8.4% | ||
| Q2 24 | 32.7% | 47.4% | ||
| Q1 24 | 30.4% | 51.2% |
营业利润率PRMBRKT
| Q4 25 | 1.2% | 6.3% | ||
| Q3 25 | 8.3% | -11.5% | ||
| Q2 25 | 6.5% | 1.8% | ||
| Q1 25 | 9.5% | -21.5% | ||
| Q4 24 | — | 38.1% | ||
| Q3 24 | — | -76.9% | ||
| Q2 24 | 12.1% | 14.8% | ||
| Q1 24 | 11.0% | 21.6% |
净利率PRMBRKT
| Q4 25 | -0.8% | 2.5% | ||
| Q3 25 | 1.0% | -7.7% | ||
| Q2 25 | 1.6% | -0.1% | ||
| Q1 25 | 1.8% | -1.0% | ||
| Q4 24 | — | 1.9% | ||
| Q3 24 | — | -3.4% | ||
| Q2 24 | 4.1% | 0.1% | ||
| Q1 24 | 2.9% | 1.2% |
每股收益（稀释后）PRMBRKT
| Q4 25 | $-0.03 | $0.10 | ||
| Q3 25 | $0.04 | $-0.06 | ||
| Q2 25 | $0.07 | $-0.01 | ||
| Q1 25 | $0.08 | $-0.08 | ||
| Q4 24 | — | $0.28 | ||
| Q3 24 | $-20.00 | $-0.19 | ||
| Q2 24 | $0.25 | $0.01 | ||
| Q1 24 | $0.15 | $0.11 |
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 | $376.7M | $2.7B |
| 总债务越低越好 | $5.2B | — |
| 股东权益账面价值 | $3.0B | $22.9B |
| 总资产 | $10.6B | $60.7B |
| 负债/权益比越低杠杆越低 | 1.72× | — |
8季度趋势，按日历期对齐
现金及短期投资PRMBRKT
| Q4 25 | $376.7M | $2.7B | ||
| Q3 25 | — | $5.8B | ||
| Q2 25 | — | $5.1B | ||
| Q1 25 | — | $1.4B | ||
| Q4 24 | — | $1.3B | ||
| Q3 24 | — | $1.2B | ||
| Q2 24 | — | $1.3B | ||
| Q1 24 | — | $861.4M |
总债务PRMBRKT
| Q4 25 | $5.2B | — | ||
| Q3 25 | $5.1B | — | ||
| Q2 25 | $5.1B | — | ||
| Q1 25 | $5.0B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益PRMBRKT
| Q4 25 | $3.0B | $22.9B | ||
| Q3 25 | $3.2B | $8.9B | ||
| Q2 25 | $3.2B | $7.4B | ||
| Q1 25 | $3.3B | $8.6B | ||
| Q4 24 | — | $9.0B | ||
| Q3 24 | $-2.0K | $8.4B | ||
| Q2 24 | $-296.8M | $8.8B | ||
| Q1 24 | $-349.8M | $8.6B |
总资产PRMBRKT
| Q4 25 | $10.6B | $60.7B | ||
| Q3 25 | $11.0B | $33.6B | ||
| Q2 25 | $11.0B | $30.4B | ||
| Q1 25 | $11.0B | $25.3B | ||
| Q4 24 | — | $24.5B | ||
| Q3 24 | $0 | $25.1B | ||
| Q2 24 | — | $23.6B | ||
| Q1 24 | — | $22.2B |
负债/权益比PRMBRKT
| Q4 25 | 1.72× | — | ||
| Q3 25 | 1.61× | — | ||
| Q2 25 | 1.57× | — | ||
| Q1 25 | 1.51× | — | ||
| Q4 24 | — | — | ||
| 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 | $203.1M | $-1.2B |
| 自由现金流经营现金流 - 资本支出 | $57.3M | $-1.3B |
| 自由现金流率自由现金流/营收 | 3.7% | -47.2% |
| 资本支出强度资本支出/营收 | 9.4% | 1.5% |
| 现金转化率经营现金流/净利润 | — | -18.08× |
| 过去12个月自由现金流最近4个季度 | $302.9M | $-4.0B |
8季度趋势，按日历期对齐
经营现金流PRMBRKT
| Q4 25 | $203.1M | $-1.2B | ||
| Q3 25 | $283.4M | $-50.3M | ||
| Q2 25 | $155.0M | $-1.9B | ||
| Q1 25 | $38.8M | $-797.0M | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | $0 | $-1.3B | ||
| Q2 24 | $102.5M | $-122.3M | ||
| Q1 24 | $6.0M | $-3.0B |
自由现金流PRMBRKT
| Q4 25 | $57.3M | $-1.3B | ||
| Q3 25 | $167.7M | $-71.8M | ||
| Q2 25 | $101.1M | $-1.9B | ||
| Q1 25 | $-23.2M | $-811.0M | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | — | $-1.4B | ||
| Q2 24 | $61.4M | $-138.3M | ||
| Q1 24 | $-17.5M | $-3.0B |
自由现金流率PRMBRKT
| Q4 25 | 3.7% | -47.2% | ||
| Q3 25 | 9.5% | -4.5% | ||
| Q2 25 | 5.8% | -137.2% | ||
| Q1 25 | -1.4% | -78.2% | ||
| Q4 24 | — | 103.1% | ||
| Q3 24 | — | -209.6% | ||
| Q2 24 | 4.7% | -10.6% | ||
| Q1 24 | -1.5% | -218.7% |
资本支出强度PRMBRKT
| Q4 25 | 9.4% | 1.5% | ||
| Q3 25 | 6.6% | 1.3% | ||
| Q2 25 | 3.1% | 1.1% | ||
| Q1 25 | 3.8% | 1.4% | ||
| Q4 24 | — | 1.1% | ||
| Q3 24 | — | 2.9% | ||
| Q2 24 | 3.1% | 1.2% | ||
| Q1 24 | 2.1% | 1.0% |
现金转化率PRMBRKT
| Q4 25 | — | -18.08× | ||
| Q3 25 | 16.87× | — | ||
| Q2 25 | 5.62× | — | ||
| Q1 25 | 1.35× | — | ||
| Q4 24 | — | 54.42× | ||
| Q3 24 | — | — | ||
| Q2 24 | 1.88× | -94.46× | ||
| Q1 24 | 0.18× | -185.80× |
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
PRMB
| Regional Spring Water | $765.1M | 49% |
| Purified Water | $484.5M | 31% |
| Other | $188.4M | 12% |
| Premium Water | $90.3M | 6% |
| Other Water | $25.8M | 2% |
RKT
| Other | $1.4B | 51% |
| Direct To Customer Segment | $945.8M | 35% |
| Partner Network Segment | $216.7M | 8% |
| Subscription Revenue | $91.3M | 3% |
| Closing Fees | $47.1M | 2% |
| Appraisal Revenue | $10.7M | 0% |
