vs
Paramount Skydance Corporation（PSKY）与华纳兄弟探索（WBD）财务数据对比。点击上方公司名可切换其他公司
华纳兄弟探索的季度营收约是Paramount Skydance Corporation的2.3倍（$9.5B vs $4.1B），Paramount Skydance Corporation净利率更高（-0.3% vs -2.7%，领先2.3%），华纳兄弟探索同比增速更快（-5.7% vs -38.8%），华纳兄弟探索自由现金流更多（$1.4B vs $222.0M）
派拉蒙天空之舞是美国跨国传媒娱乐集团，总部坐落于加利福尼亚州洛杉矶市好莱坞的派拉蒙影业园区内，旗下多家派拉蒙业务分支、子公司及核心办公会议场所均设于纽约阿斯特广场一号的原派拉蒙全球总部大楼。
华纳兄弟探索是一家总部位于美国纽约的跨国大众传媒与娱乐集团，于2022年4月8日由AT&T拆分出的华纳媒体与原探索公司合并成立，旗下拥有丰富的影视内容、流媒体平台及纪实娱乐IP资源，业务覆盖全球多个国家和地区。
PSKY vs WBD — 直观对比
营收规模更大
WBD
是对方的2.3倍
$4.1B
营收增速更快
WBD
高出33.1%
-38.8%
净利率更高
PSKY
高出2.3%
-2.7%
自由现金流更多
WBD
多$1.2B
$222.0M
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $4.1B | $9.5B |
| 净利润 | $-13.0M | $-252.0M |
| 毛利率 | — | — |
| 营业利润率 | 5.9% | 3.7% |
| 净利率 | -0.3% | -2.7% |
| 营收同比 | -38.8% | -5.7% |
| 净利润同比 | -1400.0% | 49.0% |
| 每股收益（稀释后） | $-0.01 | $-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PSKYWBD
| Q4 25 | — | $9.5B | ||
| Q3 25 | $4.1B | $9.0B | ||
| Q2 25 | $0 | $9.8B | ||
| Q1 25 | $0 | $9.0B | ||
| Q4 24 | — | $10.0B | ||
| Q3 24 | $6.7B | $9.6B | ||
| Q2 24 | $0 | $9.7B | ||
| Q1 24 | — | $10.0B |
净利润PSKYWBD
| Q4 25 | — | $-252.0M | ||
| Q3 25 | $-13.0M | $-148.0M | ||
| Q2 25 | $0 | $1.6B | ||
| Q1 25 | $0 | $-453.0M | ||
| Q4 24 | — | $-494.0M | ||
| Q3 24 | $1.0M | $135.0M | ||
| Q2 24 | $0 | $-10.0B | ||
| Q1 24 | — | $-966.0M |
营业利润率PSKYWBD
| Q4 25 | — | 3.7% | ||
| Q3 25 | 5.9% | 6.8% | ||
| Q2 25 | — | -1.9% | ||
| Q1 25 | — | -0.4% | ||
| Q4 24 | — | 1.6% | ||
| Q3 24 | 5.0% | 2.9% | ||
| Q2 24 | — | -105.1% | ||
| Q1 24 | — | -2.7% |
净利率PSKYWBD
| Q4 25 | — | -2.7% | ||
| Q3 25 | -0.3% | -1.6% | ||
| Q2 25 | — | 16.1% | ||
| Q1 25 | — | -5.0% | ||
| Q4 24 | — | -4.9% | ||
| Q3 24 | 0.0% | 1.4% | ||
| Q2 24 | — | -102.8% | ||
| Q1 24 | — | -9.7% |
每股收益（稀释后）PSKYWBD
| Q4 25 | — | $-0.10 | ||
| Q3 25 | $-0.01 | $-0.06 | ||
| Q2 25 | $0.00 | $0.63 | ||
| Q1 25 | $0.00 | $-0.18 | ||
| Q4 24 | — | $-0.20 | ||
| Q3 24 | $0.00 | $0.05 | ||
| Q2 24 | $0.00 | $-4.07 | ||
| Q1 24 | — | $-0.40 |
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 | $3.3B | $4.6B |
| 总债务越低越好 | $13.3B | $32.4B |
| 股东权益账面价值 | $12.0B | $35.9B |
| 总资产 | $43.2B | $100.1B |
| 负债/权益比越低杠杆越低 | 1.11× | 0.90× |
8季度趋势，按日历期对齐
现金及短期投资PSKYWBD
| Q4 25 | — | $4.6B | ||
| Q3 25 | $3.3B | $4.3B | ||
| Q2 25 | — | $4.9B | ||
| Q1 25 | — | $3.9B | ||
| Q4 24 | — | $5.3B | ||
| Q3 24 | — | $3.3B | ||
| Q2 24 | — | $3.6B | ||
| Q1 24 | — | $3.0B |
总债务PSKYWBD
| Q4 25 | — | $32.4B | ||
| Q3 25 | $13.3B | $33.4B | ||
| Q2 25 | — | $34.4B | ||
| Q1 25 | — | $34.6B | ||
| Q4 24 | — | $36.8B | ||
| Q3 24 | — | $37.2B | ||
| Q2 24 | — | $37.3B | ||
| Q1 24 | — | $39.1B |
股东权益PSKYWBD
| Q4 25 | — | $35.9B | ||
| Q3 25 | $12.0B | $36.0B | ||
| Q2 25 | $0 | $36.0B | ||
| Q1 25 | $0 | $33.8B | ||
| Q4 24 | — | $34.0B | ||
| Q3 24 | $17.1B | $35.1B | ||
| Q2 24 | $0 | $34.3B | ||
| Q1 24 | — | $44.2B |
总资产PSKYWBD
| Q4 25 | — | $100.1B | ||
| Q3 25 | $43.2B | $100.5B | ||
| Q2 25 | $0 | $101.7B | ||
| Q1 25 | $0 | $101.7B | ||
| Q4 24 | — | $104.6B | ||
| Q3 24 | — | $106.3B | ||
| Q2 24 | — | $108.0B | ||
| Q1 24 | — | $119.8B |
负债/权益比PSKYWBD
| Q4 25 | — | 0.90× | ||
| Q3 25 | 1.11× | 0.93× | ||
| Q2 25 | — | 0.95× | ||
| Q1 25 | — | 1.02× | ||
| Q4 24 | — | 1.08× | ||
| Q3 24 | — | 1.06× | ||
| Q2 24 | — | 1.09× | ||
| Q1 24 | — | 0.89× |
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 | $268.0M | $1.8B |
| 自由现金流经营现金流 - 资本支出 | $222.0M | $1.4B |
| 自由现金流率自由现金流/营收 | 5.4% | 14.6% |
| 资本支出强度资本支出/营收 | 1.1% | 4.5% |
| 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 | — | $3.1B |
8季度趋势，按日历期对齐
经营现金流PSKYWBD
| Q4 25 | — | $1.8B | ||
| Q3 25 | $268.0M | $979.0M | ||
| Q2 25 | $0 | $983.0M | ||
| Q1 25 | $0 | $553.0M | ||
| Q4 24 | — | $2.7B | ||
| Q3 24 | — | $847.0M | ||
| Q2 24 | $0 | $1.2B | ||
| Q1 24 | — | $585.0M |
自由现金流PSKYWBD
| Q4 25 | — | $1.4B | ||
| Q3 25 | $222.0M | $701.0M | ||
| Q2 25 | — | $702.0M | ||
| Q1 25 | — | $302.0M | ||
| Q4 24 | — | $2.4B | ||
| Q3 24 | — | $632.0M | ||
| Q2 24 | — | $976.0M | ||
| Q1 24 | — | $390.0M |
自由现金流率PSKYWBD
| Q4 25 | — | 14.6% | ||
| Q3 25 | 5.4% | 7.8% | ||
| Q2 25 | — | 7.2% | ||
| Q1 25 | — | 3.4% | ||
| Q4 24 | — | 24.2% | ||
| Q3 24 | — | 6.6% | ||
| Q2 24 | — | 10.0% | ||
| Q1 24 | — | 3.9% |
资本支出强度PSKYWBD
| Q4 25 | — | 4.5% | ||
| Q3 25 | 1.1% | 3.1% | ||
| Q2 25 | — | 2.9% | ||
| Q1 25 | — | 2.8% | ||
| Q4 24 | — | 2.9% | ||
| Q3 24 | — | 2.2% | ||
| Q2 24 | — | 2.6% | ||
| Q1 24 | — | 2.0% |
现金转化率PSKYWBD
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | 0.62× | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | 6.27× | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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
PSKY
| Affiliate And Subscription | $2.0B | 49% |
| Advertising | $1.3B | 31% |
| Licensing And Other | $775.0M | 19% |
| Related Party | $40.0M | 1% |
| Theatrical | $39.0M | 1% |
WBD
| Distribution Revenue | $4.8B | 51% |
| Global Linear Networks | $4.2B | 44% |
| Service Other | $307.0M | 3% |
| Related Party | $204.0M | 2% |
| Other | $7.0M | 0% |
