vs
SharkNinja, Inc.（SN）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SharkNinja, Inc.的1.7倍（$9.5B vs $5.5B），SharkNinja, Inc.同比增速更快（30.0% vs -5.7%），华纳兄弟探索自由现金流更多（$1.4B vs $308.9M）
SharkNinja是总部位于美国马萨诸塞州尼德姆的全球化产品设计与科技企业，1994年由马克·罗森茨韦格创立，现任首席执行官马克·巴罗卡斯于2008年加入公司担任总裁，公司名称由旗下两大核心品牌Shark和Ninja组合而来。
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。
SN vs WBD — 直观对比
营收规模更大
WBD
是对方的1.7倍
$5.5B
营收增速更快
SN
高出35.6%
-5.7%
自由现金流更多
WBD
多$1.1B
$308.9M
损益表 — Q4 FY2024 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $5.5B | $9.5B |
| 净利润 | — | $-252.0M |
| 毛利率 | 48.1% | — |
| 营业利润率 | 11.7% | 3.7% |
| 净利率 | — | -2.7% |
| 营收同比 | 30.0% | -5.7% |
| 净利润同比 | — | 49.0% |
| 每股收益（稀释后） | $3.11 | $-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SNWBD
| Q4 25 | — | $9.5B | ||
| Q3 25 | — | $9.0B | ||
| Q2 25 | — | $9.8B | ||
| Q1 25 | — | $9.0B | ||
| Q4 24 | $5.5B | $10.0B | ||
| Q3 24 | — | $9.6B | ||
| Q2 24 | — | $9.7B | ||
| Q1 24 | — | $10.0B |
净利润SNWBD
| Q4 25 | — | $-252.0M | ||
| Q3 25 | — | $-148.0M | ||
| Q2 25 | — | $1.6B | ||
| Q1 25 | — | $-453.0M | ||
| Q4 24 | — | $-494.0M | ||
| Q3 24 | — | $135.0M | ||
| Q2 24 | — | $-10.0B | ||
| Q1 24 | — | $-966.0M |
毛利率SNWBD
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 48.1% | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率SNWBD
| Q4 25 | — | 3.7% | ||
| Q3 25 | — | 6.8% | ||
| Q2 25 | — | -1.9% | ||
| Q1 25 | — | -0.4% | ||
| Q4 24 | 11.7% | 1.6% | ||
| Q3 24 | — | 2.9% | ||
| Q2 24 | — | -105.1% | ||
| Q1 24 | — | -2.7% |
净利率SNWBD
| Q4 25 | — | -2.7% | ||
| Q3 25 | — | -1.6% | ||
| Q2 25 | — | 16.1% | ||
| Q1 25 | — | -5.0% | ||
| Q4 24 | — | -4.9% | ||
| Q3 24 | — | 1.4% | ||
| Q2 24 | — | -102.8% | ||
| Q1 24 | — | -9.7% |
每股收益（稀释后）SNWBD
| Q4 25 | — | $-0.10 | ||
| Q3 25 | — | $-0.06 | ||
| Q2 25 | — | $0.63 | ||
| Q1 25 | — | $-0.18 | ||
| Q4 24 | $3.11 | $-0.20 | ||
| Q3 24 | — | $0.05 | ||
| Q2 24 | — | $-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 | $363.7M | $4.6B |
| 总债务越低越好 | — | $32.4B |
| 股东权益账面价值 | $1.9B | $35.9B |
| 总资产 | $4.4B | $100.1B |
| 负债/权益比越低杠杆越低 | — | 0.90× |
8季度趋势，按日历期对齐
现金及短期投资SNWBD
| Q4 25 | — | $4.6B | ||
| Q3 25 | — | $4.3B | ||
| Q2 25 | — | $4.9B | ||
| Q1 25 | — | $3.9B | ||
| Q4 24 | $363.7M | $5.3B | ||
| Q3 24 | — | $3.3B | ||
| Q2 24 | — | $3.6B | ||
| Q1 24 | — | $3.0B |
总债务SNWBD
| Q4 25 | — | $32.4B | ||
| Q3 25 | — | $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SNWBD
| Q4 25 | — | $35.9B | ||
| Q3 25 | — | $36.0B | ||
| Q2 25 | — | $36.0B | ||
| Q1 25 | — | $33.8B | ||
| Q4 24 | $1.9B | $34.0B | ||
| Q3 24 | — | $35.1B | ||
| Q2 24 | — | $34.3B | ||
| Q1 24 | — | $44.2B |
总资产SNWBD
| Q4 25 | — | $100.1B | ||
| Q3 25 | — | $100.5B | ||
| Q2 25 | — | $101.7B | ||
| Q1 25 | — | $101.7B | ||
| Q4 24 | $4.4B | $104.6B | ||
| Q3 24 | — | $106.3B | ||
| Q2 24 | — | $108.0B | ||
| Q1 24 | — | $119.8B |
负债/权益比SNWBD
| Q4 25 | — | 0.90× | ||
| Q3 25 | — | 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 | $446.6M | $1.8B |
| 自由现金流经营现金流 - 资本支出 | $308.9M | $1.4B |
| 自由现金流率自由现金流/营收 | 5.6% | 14.6% |
| 资本支出强度资本支出/营收 | 2.5% | 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SNWBD
| Q4 25 | — | $1.8B | ||
| Q3 25 | — | $979.0M | ||
| Q2 25 | — | $983.0M | ||
| Q1 25 | — | $553.0M | ||
| Q4 24 | $446.6M | $2.7B | ||
| Q3 24 | — | $847.0M | ||
| Q2 24 | — | $1.2B | ||
| Q1 24 | — | $585.0M |
自由现金流SNWBD
| Q4 25 | — | $1.4B | ||
| Q3 25 | — | $701.0M | ||
| Q2 25 | — | $702.0M | ||
| Q1 25 | — | $302.0M | ||
| Q4 24 | $308.9M | $2.4B | ||
| Q3 24 | — | $632.0M | ||
| Q2 24 | — | $976.0M | ||
| Q1 24 | — | $390.0M |
自由现金流率SNWBD
| Q4 25 | — | 14.6% | ||
| Q3 25 | — | 7.8% | ||
| Q2 25 | — | 7.2% | ||
| Q1 25 | — | 3.4% | ||
| Q4 24 | 5.6% | 24.2% | ||
| Q3 24 | — | 6.6% | ||
| Q2 24 | — | 10.0% | ||
| Q1 24 | — | 3.9% |
资本支出强度SNWBD
| Q4 25 | — | 4.5% | ||
| Q3 25 | — | 3.1% | ||
| Q2 25 | — | 2.9% | ||
| Q1 25 | — | 2.8% | ||
| Q4 24 | 2.5% | 2.9% | ||
| Q3 24 | — | 2.2% | ||
| Q2 24 | — | 2.6% | ||
| Q1 24 | — | 2.0% |
现金转化率SNWBD
| 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
SN
暂无分部数据
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% |
