vs
Pattern Group Inc.（PTRN）与沃茨水工业（WTS）财务数据对比。点击上方公司名可切换其他公司
Pattern Group Inc.的季度营收约是沃茨水工业的1.0倍（$639.7M vs $625.1M），沃茨水工业净利率更高（13.4% vs -9.2%，领先22.6%），沃茨水工业自由现金流更多（$140.3M vs $75.7M）
Pattern Energy Group是一家美国可再生能源企业，专注于开发、持有及运营公用事业级风电和光伏设施，业务覆盖美国、加拿大及墨西哥市场，总部位于加利福尼亚州旧金山，在得克萨斯州休斯敦设有运营中心。
沃茨水工业旗下AERCO是暖通管道领域的商用冷凝锅炉、高效热水设备及能量回收系统供应商，服务覆盖教育、住宿、政府、办公楼、医疗、工业、多户型住宅等多元市场，1949年推出行业首款半即热式无罐蒸汽热水器，1988年推出首款冷凝全调制设备。
PTRN vs WTS — 直观对比
营收规模更大
PTRN
是对方的1.0倍
$625.1M
净利率更高
WTS
高出22.6%
-9.2%
自由现金流更多
WTS
多$64.6M
$75.7M
损益表 — Q3 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $639.7M | $625.1M |
| 净利润 | $-59.1M | $83.7M |
| 毛利率 | 44.3% | 49.5% |
| 营业利润率 | -9.4% | 18.2% |
| 净利率 | -9.2% | 13.4% |
| 营收同比 | — | 15.7% |
| 净利润同比 | — | 24.0% |
| 每股收益（稀释后） | $-2.19 | $2.50 |
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PTRNWTS
| Q4 25 | — | $625.1M | ||
| Q3 25 | $639.7M | $611.7M | ||
| Q2 25 | — | $643.7M | ||
| Q1 25 | — | $558.0M | ||
| Q4 24 | — | $540.4M | ||
| Q3 24 | — | $543.6M | ||
| Q2 24 | — | $597.3M | ||
| Q1 24 | — | $570.9M |
净利润PTRNWTS
| Q4 25 | — | $83.7M | ||
| Q3 25 | $-59.1M | $82.2M | ||
| Q2 25 | — | $100.9M | ||
| Q1 25 | — | $74.0M | ||
| Q4 24 | — | $67.5M | ||
| Q3 24 | — | $69.1M | ||
| Q2 24 | — | $82.0M | ||
| Q1 24 | — | $72.6M |
毛利率PTRNWTS
| Q4 25 | — | 49.5% | ||
| Q3 25 | 44.3% | 48.8% | ||
| Q2 25 | — | 50.6% | ||
| Q1 25 | — | 48.8% | ||
| Q4 24 | — | 46.7% | ||
| Q3 24 | — | 47.3% | ||
| Q2 24 | — | 47.7% | ||
| Q1 24 | — | 46.9% |
营业利润率PTRNWTS
| Q4 25 | — | 18.2% | ||
| Q3 25 | -9.4% | 18.2% | ||
| Q2 25 | — | 21.0% | ||
| Q1 25 | — | 15.7% | ||
| Q4 24 | — | 16.5% | ||
| Q3 24 | — | 17.1% | ||
| Q2 24 | — | 18.7% | ||
| Q1 24 | — | 16.9% |
净利率PTRNWTS
| Q4 25 | — | 13.4% | ||
| Q3 25 | -9.2% | 13.4% | ||
| Q2 25 | — | 15.7% | ||
| Q1 25 | — | 13.3% | ||
| Q4 24 | — | 12.5% | ||
| Q3 24 | — | 12.7% | ||
| Q2 24 | — | 13.7% | ||
| Q1 24 | — | 12.7% |
每股收益（稀释后）PTRNWTS
| Q4 25 | — | $2.50 | ||
| Q3 25 | $-2.19 | $2.45 | ||
| Q2 25 | — | $3.01 | ||
| Q1 25 | — | $2.21 | ||
| Q4 24 | — | $2.02 | ||
| Q3 24 | — | $2.06 | ||
| Q2 24 | — | $2.44 | ||
| Q1 24 | — | $2.17 |
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 | $312.8M | $405.5M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $541.4M | $2.0B |
| 总资产 | $843.1M | $2.9B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资PTRNWTS
| Q4 25 | — | $405.5M | ||
| Q3 25 | $312.8M | $457.7M | ||
| Q2 25 | — | $369.3M | ||
| Q1 25 | — | $336.8M | ||
| Q4 24 | — | $386.9M | ||
| Q3 24 | — | $303.9M | ||
| Q2 24 | — | $279.4M | ||
| Q1 24 | — | $237.1M |
股东权益PTRNWTS
| Q4 25 | — | $2.0B | ||
| Q3 25 | $541.4M | $2.0B | ||
| Q2 25 | — | $1.9B | ||
| Q1 25 | — | $1.8B | ||
| Q4 24 | — | $1.7B | ||
| Q3 24 | — | $1.7B | ||
| Q2 24 | — | $1.6B | ||
| Q1 24 | — | $1.6B |
总资产PTRNWTS
| Q4 25 | — | $2.9B | ||
| Q3 25 | $843.1M | $2.7B | ||
| Q2 25 | — | $2.6B | ||
| Q1 25 | — | $2.5B | ||
| Q4 24 | — | $2.4B | ||
| Q3 24 | — | $2.4B | ||
| Q2 24 | — | $2.4B | ||
| Q1 24 | — | $2.3B |
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 | $90.9M | $154.7M |
| 自由现金流经营现金流 - 资本支出 | $75.7M | $140.3M |
| 自由现金流率自由现金流/营收 | 11.8% | 22.4% |
| 资本支出强度资本支出/营收 | 2.4% | 2.3% |
| 现金转化率经营现金流/净利润 | — | 1.85× |
| 过去12个月自由现金流最近4个季度 | — | $356.3M |
8季度趋势，按日历期对齐
经营现金流PTRNWTS
| Q4 25 | — | $154.7M | ||
| Q3 25 | $90.9M | $122.4M | ||
| Q2 25 | — | $69.7M | ||
| Q1 25 | — | $55.2M | ||
| Q4 24 | — | $139.5M | ||
| Q3 24 | — | $90.7M | ||
| Q2 24 | — | $85.3M | ||
| Q1 24 | — | $45.6M |
自由现金流PTRNWTS
| Q4 25 | — | $140.3M | ||
| Q3 25 | $75.7M | $110.9M | ||
| Q2 25 | — | $59.5M | ||
| Q1 25 | — | $45.6M | ||
| Q4 24 | — | $127.5M | ||
| Q3 24 | — | $84.3M | ||
| Q2 24 | — | $78.5M | ||
| Q1 24 | — | $35.5M |
自由现金流率PTRNWTS
| Q4 25 | — | 22.4% | ||
| Q3 25 | 11.8% | 18.1% | ||
| Q2 25 | — | 9.2% | ||
| Q1 25 | — | 8.2% | ||
| Q4 24 | — | 23.6% | ||
| Q3 24 | — | 15.5% | ||
| Q2 24 | — | 13.1% | ||
| Q1 24 | — | 6.2% |
资本支出强度PTRNWTS
| Q4 25 | — | 2.3% | ||
| Q3 25 | 2.4% | 1.9% | ||
| Q2 25 | — | 1.6% | ||
| Q1 25 | — | 1.7% | ||
| Q4 24 | — | 2.2% | ||
| Q3 24 | — | 1.2% | ||
| Q2 24 | — | 1.1% | ||
| Q1 24 | — | 1.8% |
现金转化率PTRNWTS
| Q4 25 | — | 1.85× | ||
| Q3 25 | — | 1.49× | ||
| Q2 25 | — | 0.69× | ||
| Q1 25 | — | 0.75× | ||
| Q4 24 | — | 2.07× | ||
| Q3 24 | — | 1.31× | ||
| Q2 24 | — | 1.04× | ||
| Q1 24 | — | 0.63× |
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
PTRN
| Amazon.com | $549.2M | 86% |
| Amazon Marketplaces International | $43.4M | 7% |
| Other Online Marketplaces And Channels | $39.4M | 6% |
| Saa S Logistics And Other Revenue | $7.7M | 1% |
WTS
暂无分部数据
