vs
Restaurant Brands International Inc.（QSR）与Rivian Automotive, Inc.（RIVN）财务数据对比。点击上方公司名可切换其他公司
Restaurant Brands International Inc.的季度营收约是Rivian Automotive, Inc.的1.9倍（$2.5B vs $1.3B），Restaurant Brands International Inc.净利率更高（6.3% vs -63.1%，领先69.3%），Restaurant Brands International Inc.同比增速更快（7.4% vs -25.8%），Restaurant Brands International Inc.自由现金流更多（$453.0M vs $-1.1B），过去两年Restaurant Brands International Inc.的营收复合增速更高（19.1% vs 3.3%）
Restaurant Brands International（简称RBI）是美加合资的跨国快餐控股企业，2014年由汉堡王与加拿大咖啡连锁品牌蒂姆·霍顿斯以125亿美元合并成立，后续先后收购Popeyes、Firehouse Subs两大品牌，现为全球第五大快餐运营商，规模仅次于赛百味、麦当劳、星巴克和百胜餐饮。
Rivian Automotive是2009年成立的美国电动汽车制造商及汽车科技企业，主打基于自研滑板平台打造的电动SUV、皮卡及EDV电动配送货车，旗下R1T皮卡于2021年末正式开启交付，还计划于2023年底前在美国和加拿大布局专属充电网络，其平台可适配新车型也可对外授权使用。
QSR vs RIVN — 直观对比
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $2.5B | $1.3B |
| 净利润 | $155.0M | $-811.0M |
| 毛利率 | — | 9.3% |
| 营业利润率 | 25.2% | -64.8% |
| 净利率 | 6.3% | -63.1% |
| 营收同比 | 7.4% | -25.8% |
| 净利润同比 | -57.1% | -9.0% |
| 每股收益（稀释后） | $0.33 | $-0.66 |
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
| Q4 25 | $2.5B | $1.3B | ||
| Q3 25 | $2.4B | $1.6B | ||
| Q2 25 | $2.4B | $1.3B | ||
| Q1 25 | $2.1B | $1.2B | ||
| Q4 24 | $2.3B | $1.7B | ||
| Q3 24 | $2.3B | $874.0M | ||
| Q2 24 | $2.1B | $1.2B | ||
| Q1 24 | $1.7B | $1.2B |
| Q4 25 | $155.0M | $-811.0M | ||
| Q3 25 | $436.0M | $-1.2B | ||
| Q2 25 | $263.0M | $-1.1B | ||
| Q1 25 | $221.0M | $-545.0M | ||
| Q4 24 | $361.0M | $-744.0M | ||
| Q3 24 | $357.0M | $-1.1B | ||
| Q2 24 | $399.0M | $-1.5B | ||
| Q1 24 | $328.0M | $-1.4B |
| Q4 25 | — | 9.3% | ||
| Q3 25 | — | 1.5% | ||
| Q2 25 | — | -15.8% | ||
| Q1 25 | — | 16.6% | ||
| Q4 24 | — | 9.8% | ||
| Q3 24 | — | -44.9% | ||
| Q2 24 | — | -38.9% | ||
| Q1 24 | 65.2% | -43.8% |
| Q4 25 | 25.2% | -64.8% | ||
| Q3 25 | 27.1% | -63.1% | ||
| Q2 25 | 20.0% | -85.5% | ||
| Q1 25 | 20.6% | -52.8% | ||
| Q4 24 | 27.7% | -38.1% | ||
| Q3 24 | 25.2% | -133.8% | ||
| Q2 24 | 31.9% | -118.7% | ||
| Q1 24 | 31.3% | -123.3% |
| Q4 25 | 6.3% | -63.1% | ||
| Q3 25 | 17.8% | -75.3% | ||
| Q2 25 | 10.9% | -85.7% | ||
| Q1 25 | 10.5% | -44.0% | ||
| Q4 24 | 15.7% | -42.9% | ||
| Q3 24 | 15.6% | -125.9% | ||
| Q2 24 | 19.2% | -125.8% | ||
| Q1 24 | 18.9% | -120.1% |
| Q4 25 | $0.33 | $-0.66 | ||
| Q3 25 | $0.96 | $-0.96 | ||
| Q2 25 | $0.57 | $-0.97 | ||
| Q1 25 | $0.49 | $-0.48 | ||
| Q4 24 | $0.79 | $-0.67 | ||
| Q3 24 | $0.79 | $-1.08 | ||
| Q2 24 | $0.88 | $-1.46 | ||
| Q1 24 | $0.72 | $-1.48 |
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 | — | $6.1B |
| 总债务越低越好 | $13.3B | — |
| 股东权益账面价值 | $3.6B | $4.6B |
| 总资产 | $25.6B | $14.9B |
| 负债/权益比越低杠杆越低 | 3.65× | — |
8季度趋势，按日历期对齐
| Q4 25 | — | $6.1B | ||
| Q3 25 | — | $7.1B | ||
| Q2 25 | — | $7.5B | ||
| Q1 25 | — | $7.2B | ||
| Q4 24 | — | $7.7B | ||
| Q3 24 | — | $6.7B | ||
| Q2 24 | — | $7.9B | ||
| Q1 24 | — | $7.9B |
| Q4 25 | $13.3B | — | ||
| Q3 25 | $13.5B | — | ||
| Q2 25 | $13.6B | — | ||
| Q1 25 | $13.6B | — | ||
| Q4 24 | $13.6B | — | ||
| Q3 24 | $13.7B | — | ||
| Q2 24 | $13.7B | $5.5B | ||
| Q1 24 | $12.9B | $4.4B |
| Q4 25 | $3.6B | $4.6B | ||
| Q3 25 | $3.4B | $5.1B | ||
| Q2 25 | $3.3B | $6.1B | ||
| Q1 25 | $3.1B | $6.2B | ||
| Q4 24 | $3.1B | $6.6B | ||
| Q3 24 | $3.2B | $5.9B | ||
| Q2 24 | $3.1B | $6.8B | ||
| Q1 24 | $3.0B | $8.1B |
| Q4 25 | $25.6B | $14.9B | ||
| Q3 25 | $25.7B | $15.2B | ||
| Q2 25 | $25.7B | $15.6B | ||
| Q1 25 | $24.9B | $15.5B | ||
| Q4 24 | $24.6B | $15.4B | ||
| Q3 24 | $25.1B | $14.3B | ||
| Q2 24 | $24.8B | $15.4B | ||
| Q1 24 | $23.1B | $15.7B |
| Q4 25 | 3.65× | — | ||
| Q3 25 | 3.99× | — | ||
| Q2 25 | 4.10× | — | ||
| Q1 25 | 4.37× | — | ||
| Q4 24 | 4.39× | — | ||
| Q3 24 | 4.22× | — | ||
| Q2 24 | 4.46× | 0.81× | ||
| Q1 24 | 4.35× | 0.55× |
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 | $555.0M | $-681.0M |
| 自由现金流经营现金流 - 资本支出 | $453.0M | $-1.1B |
| 自由现金流率自由现金流/营收 | 18.4% | -89.0% |
| 资本支出强度资本支出/营收 | 4.1% | 36.0% |
| 现金转化率经营现金流/净利润 | 3.58× | — |
| 过去12个月自由现金流最近4个季度 | $1.4B | $-2.5B |
8季度趋势，按日历期对齐
| Q4 25 | $555.0M | $-681.0M | ||
| Q3 25 | $592.0M | $26.0M | ||
| Q2 25 | $449.0M | $64.0M | ||
| Q1 25 | $118.0M | $-188.0M | ||
| Q4 24 | $481.0M | $1.2B | ||
| Q3 24 | $540.0M | $-876.0M | ||
| Q2 24 | $334.0M | $-754.0M | ||
| Q1 24 | $148.0M | $-1.3B |
| Q4 25 | $453.0M | $-1.1B | ||
| Q3 25 | $531.0M | $-421.0M | ||
| Q2 25 | $411.0M | $-398.0M | ||
| Q1 25 | $54.0M | $-526.0M | ||
| Q4 24 | $404.0M | $856.0M | ||
| Q3 24 | $485.0M | $-1.2B | ||
| Q2 24 | $291.0M | $-1.0B | ||
| Q1 24 | $122.0M | $-1.5B |
| Q4 25 | 18.4% | -89.0% | ||
| Q3 25 | 21.7% | -27.0% | ||
| Q2 25 | 17.1% | -30.5% | ||
| Q1 25 | 2.6% | -42.4% | ||
| Q4 24 | 17.6% | 49.4% | ||
| Q3 24 | 21.2% | -131.9% | ||
| Q2 24 | 14.0% | -89.6% | ||
| Q1 24 | 7.0% | -126.5% |
| Q4 25 | 4.1% | 36.0% | ||
| Q3 25 | 2.5% | 28.7% | ||
| Q2 25 | 1.6% | 35.5% | ||
| Q1 25 | 3.0% | 27.3% | ||
| Q4 24 | 3.4% | 18.9% | ||
| Q3 24 | 2.4% | 31.7% | ||
| Q2 24 | 2.1% | 24.4% | ||
| Q1 24 | 1.5% | 21.1% |
| Q4 25 | 3.58× | — | ||
| Q3 25 | 1.36× | — | ||
| Q2 25 | 1.71× | — | ||
| Q1 25 | 0.53× | — | ||
| Q4 24 | 1.33× | — | ||
| Q3 24 | 1.51× | — | ||
| Q2 24 | 0.84× | — | ||
| Q1 24 | 0.45× | — |
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
QSR
| CA | $1.0B | 41% |
| Other | $330.0M | 13% |
| Advertising | $308.0M | 12% |
| Others | $284.0M | 12% |
| Popeyes Louisiana Kitchen | $195.0M | 8% |
| Burger King | $185.0M | 8% |
| Royalty | $87.0M | 4% |
| Firehouse Subs | $59.0M | 2% |
| Franchisor | $7.0M | 0% |
RIVN
| Automotive Segment | $839.0M | 65% |
| Software And Services Segment | $447.0M | 35% |
| Regulatory Credits | $30.0M | 2% |
