vs
Primo Brands Corp（PRMB）与思佳讯（SWKS）财务数据对比。点击上方公司名可切换其他公司
Primo Brands Corp的季度营收约是思佳讯的1.5倍（$1.6B vs $1.0B），思佳讯净利率更高（7.6% vs -0.8%，领先8.5%），思佳讯自由现金流更多（$339.0M vs $57.3M）
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。
思佳讯是总部位于美国加利福尼亚州尔湾的半导体企业，公司股票在纳斯达克全球精选市场挂牌交易，股票代码为SWKS，同时也是标普500指数的成分股之一，在全球射频半导体领域拥有较高市场地位。
PRMB vs SWKS — 直观对比
营收规模更大
PRMB
是对方的1.5倍
$1.0B
净利率更高
SWKS
高出8.5%
-0.8%
自由现金流更多
SWKS
多$281.7M
$57.3M
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.6B | $1.0B |
| 净利润 | $-13.0M | $79.2M |
| 毛利率 | 27.7% | 41.3% |
| 营业利润率 | 1.2% | 10.0% |
| 净利率 | -0.8% | 7.6% |
| 营收同比 | — | 8.6% |
| 净利润同比 | — | 15.3% |
| 每股收益（稀释后） | $-0.03 | $0.53 |
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PRMBSWKS
| Q1 26 | — | $1.0B | ||
| Q4 25 | $1.6B | $1.1B | ||
| Q3 25 | $1.8B | — | ||
| Q2 25 | $1.7B | $965.0M | ||
| Q1 25 | $1.6B | $953.2M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | $0 | $1.0B | ||
| Q2 24 | $1.3B | $905.5M |
净利润PRMBSWKS
| Q1 26 | — | $79.2M | ||
| Q4 25 | $-13.0M | $141.4M | ||
| Q3 25 | $16.8M | — | ||
| Q2 25 | $27.6M | $105.0M | ||
| Q1 25 | $28.7M | $68.7M | ||
| Q4 24 | — | $162.0M | ||
| Q3 24 | $-2.0K | $60.5M | ||
| Q2 24 | $54.5M | $120.9M |
毛利率PRMBSWKS
| Q1 26 | — | 41.3% | ||
| Q4 25 | 27.7% | 40.7% | ||
| Q3 25 | 29.9% | — | ||
| Q2 25 | 31.3% | 41.6% | ||
| Q1 25 | 32.3% | 41.1% | ||
| Q4 24 | — | 41.4% | ||
| Q3 24 | — | 41.9% | ||
| Q2 24 | 32.7% | 40.2% |
营业利润率PRMBSWKS
| Q1 26 | — | 10.0% | ||
| Q4 25 | 1.2% | 10.1% | ||
| Q3 25 | 8.3% | — | ||
| Q2 25 | 6.5% | 11.5% | ||
| Q1 25 | 9.5% | 10.2% | ||
| Q4 24 | — | 16.9% | ||
| Q3 24 | — | 5.8% | ||
| Q2 24 | 12.1% | 14.4% |
净利率PRMBSWKS
| Q1 26 | — | 7.6% | ||
| Q4 25 | -0.8% | 12.9% | ||
| Q3 25 | 1.0% | — | ||
| Q2 25 | 1.6% | 10.9% | ||
| Q1 25 | 1.8% | 7.2% | ||
| Q4 24 | — | 15.2% | ||
| Q3 24 | — | 5.9% | ||
| Q2 24 | 4.1% | 13.4% |
每股收益（稀释后）PRMBSWKS
| Q1 26 | — | $0.53 | ||
| Q4 25 | $-0.03 | $0.95 | ||
| Q3 25 | $0.04 | — | ||
| Q2 25 | $0.07 | $0.70 | ||
| Q1 25 | $0.08 | $0.43 | ||
| Q4 24 | — | $1.00 | ||
| Q3 24 | $-20.00 | $0.36 | ||
| Q2 24 | $0.25 | $0.75 |
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 | $1.6B |
| 总债务越低越好 | $5.2B | $496.6M |
| 股东权益账面价值 | $3.0B | $5.8B |
| 总资产 | $10.6B | $7.9B |
| 负债/权益比越低杠杆越低 | 1.72× | 0.09× |
8季度趋势，按日历期对齐
现金及短期投资PRMBSWKS
| Q1 26 | — | $1.6B | ||
| Q4 25 | $376.7M | $1.4B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | $1.3B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.6B | ||
| Q2 24 | — | $1.3B |
总债务PRMBSWKS
| Q1 26 | — | $496.6M | ||
| Q4 25 | $5.2B | $496.4M | ||
| Q3 25 | $5.1B | — | ||
| Q2 25 | $5.1B | $496.2M | ||
| Q1 25 | $5.0B | $995.1M | ||
| Q4 24 | — | $994.7M | ||
| Q3 24 | — | $994.3M | ||
| Q2 24 | — | $994.0M |
股东权益PRMBSWKS
| Q1 26 | — | $5.8B | ||
| Q4 25 | $3.0B | $5.8B | ||
| Q3 25 | $3.2B | — | ||
| Q2 25 | $3.2B | $5.7B | ||
| Q1 25 | $3.3B | $5.9B | ||
| Q4 24 | — | $6.4B | ||
| Q3 24 | $-2.0K | $6.3B | ||
| Q2 24 | $-296.8M | $6.3B |
总资产PRMBSWKS
| Q1 26 | — | $7.9B | ||
| Q4 25 | $10.6B | $7.9B | ||
| Q3 25 | $11.0B | — | ||
| Q2 25 | $11.0B | $7.7B | ||
| Q1 25 | $11.0B | $7.9B | ||
| Q4 24 | — | $8.3B | ||
| Q3 24 | $0 | $8.3B | ||
| Q2 24 | — | $8.2B |
负债/权益比PRMBSWKS
| Q1 26 | — | 0.09× | ||
| Q4 25 | 1.72× | 0.09× | ||
| Q3 25 | 1.61× | — | ||
| Q2 25 | 1.57× | 0.09× | ||
| Q1 25 | 1.51× | 0.17× | ||
| Q4 24 | — | 0.16× | ||
| Q3 24 | — | 0.16× | ||
| Q2 24 | — | 0.16× |
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 | $395.5M |
| 自由现金流经营现金流 - 资本支出 | $57.3M | $339.0M |
| 自由现金流率自由现金流/营收 | 3.7% | 32.7% |
| 资本支出强度资本支出/营收 | 9.4% | 5.5% |
| 现金转化率经营现金流/净利润 | — | 4.99× |
| 过去12个月自由现金流最近4个季度 | $302.9M | $1.1B |
8季度趋势，按日历期对齐
经营现金流PRMBSWKS
| Q1 26 | — | $395.5M | ||
| Q4 25 | $203.1M | $200.0M | ||
| Q3 25 | $283.4M | — | ||
| Q2 25 | $155.0M | $314.2M | ||
| Q1 25 | $38.8M | $409.4M | ||
| Q4 24 | — | $377.2M | ||
| Q3 24 | $0 | $476.1M | ||
| Q2 24 | $102.5M | $273.4M |
自由现金流PRMBSWKS
| Q1 26 | — | $339.0M | ||
| Q4 25 | $57.3M | $144.0M | ||
| Q3 25 | $167.7M | — | ||
| Q2 25 | $101.1M | $252.7M | ||
| Q1 25 | $-23.2M | $370.9M | ||
| Q4 24 | — | $338.2M | ||
| Q3 24 | — | $393.3M | ||
| Q2 24 | $61.4M | $249.0M |
自由现金流率PRMBSWKS
| Q1 26 | — | 32.7% | ||
| Q4 25 | 3.7% | 13.1% | ||
| Q3 25 | 9.5% | — | ||
| Q2 25 | 5.8% | 26.2% | ||
| Q1 25 | -1.4% | 38.9% | ||
| Q4 24 | — | 31.7% | ||
| Q3 24 | — | 38.4% | ||
| Q2 24 | 4.7% | 27.5% |
资本支出强度PRMBSWKS
| Q1 26 | — | 5.5% | ||
| Q4 25 | 9.4% | 5.1% | ||
| Q3 25 | 6.6% | — | ||
| Q2 25 | 3.1% | 6.4% | ||
| Q1 25 | 3.8% | 4.0% | ||
| Q4 24 | — | 3.6% | ||
| Q3 24 | — | 8.1% | ||
| Q2 24 | 3.1% | 2.7% |
现金转化率PRMBSWKS
| Q1 26 | — | 4.99× | ||
| Q4 25 | — | 1.41× | ||
| Q3 25 | 16.87× | — | ||
| Q2 25 | 5.62× | 2.99× | ||
| Q1 25 | 1.35× | 5.96× | ||
| Q4 24 | — | 2.33× | ||
| Q3 24 | — | 7.87× | ||
| Q2 24 | 1.88× | 2.26× |
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% |
SWKS
| Sales Channel Through Intermediary | $915.6M | 88% |
| Sales Channel Directly To Consumer | $119.8M | 12% |
