vs
null（SWIM）与WW INTERNATIONAL, INC.（WW）财务数据对比。点击上方公司名可切换其他公司
WW INTERNATIONAL, INC.的季度营收约是null的1.8倍（$184.3M vs $100.0M），null净利率更高（-7.0% vs -30.5%，领先23.5%），null同比增速更快（14.5% vs -4.5%），null自由现金流更多（$14.1M vs $8.4M），过去两年null的营收复合增速更高（-4.9% vs -7.4%）
该企业是一家源自美国的跨国律师事务所，1934年创立于加利福尼亚州洛杉矶，在诉讼业务、公司法务以及监管合规法律领域拥有深厚的行业积累与知名度，是全球颇具影响力的综合性律所之一。
WW国际前身为慧俪轻体国际，是一家总部位于美国的全球性企业，主营减重与体重管理、健身及心态调整相关服务，核心产品为慧俪轻体综合减重饮食方案。公司由纽约皇后区的家庭主妇珍·妮德奇于1963年创立，截至2019年，其服务包含手机应用及网站线上方案、线上或电话指导、线下见面会三种模式。
SWIM vs WW — 直观对比
营收规模更大
WW
是对方的1.8倍
$100.0M
营收增速更快
SWIM
高出19.0%
-4.5%
净利率更高
SWIM
高出23.5%
-30.5%
自由现金流更多
SWIM
多$5.7M
$8.4M
两年增速更快
SWIM
近两年复合增速
-7.4%
损益表 — Q4 FY2025 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $100.0M | $184.3M |
| 净利润 | $-7.0M | $-56.3M |
| 毛利率 | 28.0% | 72.2% |
| 营业利润率 | -10.7% | 5.8% |
| 净利率 | -7.0% | -30.5% |
| 营收同比 | 14.5% | -4.5% |
| 净利润同比 | 76.0% | -21.8% |
| 每股收益（稀释后） | $-0.06 | $-5.63 |
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SWIMWW
| Q4 25 | $100.0M | — | ||
| Q3 25 | $161.9M | $184.3M | ||
| Q2 25 | $172.6M | — | ||
| Q1 25 | $111.4M | $186.6M | ||
| Q4 24 | $87.3M | $184.4M | ||
| Q3 24 | $150.5M | $192.9M | ||
| Q2 24 | $160.1M | $202.1M | ||
| Q1 24 | $110.6M | $206.5M |
净利润SWIMWW
| Q4 25 | $-7.0M | — | ||
| Q3 25 | $8.1M | $-56.3M | ||
| Q2 25 | $16.0M | — | ||
| Q1 25 | $-6.0M | $-72.6M | ||
| Q4 24 | $-29.2M | $25.1M | ||
| Q3 24 | $5.9M | $-46.2M | ||
| Q2 24 | $13.3M | $23.3M | ||
| Q1 24 | $-7.9M | $-347.9M |
毛利率SWIMWW
| Q4 25 | 28.0% | — | ||
| Q3 25 | 35.4% | 72.2% | ||
| Q2 25 | 37.1% | — | ||
| Q1 25 | 29.5% | 71.2% | ||
| Q4 24 | 24.6% | 69.7% | ||
| Q3 24 | 32.4% | 67.1% | ||
| Q2 24 | 33.1% | 67.9% | ||
| Q1 24 | 27.7% | 66.7% |
营业利润率SWIMWW
| Q4 25 | -10.7% | — | ||
| Q3 25 | 13.3% | 5.8% | ||
| Q2 25 | 14.3% | — | ||
| Q1 25 | -4.4% | -10.8% | ||
| Q4 24 | -14.9% | 19.6% | ||
| Q3 24 | 8.9% | -20.2% | ||
| Q2 24 | 12.5% | 17.8% | ||
| Q1 24 | -1.9% | -130.4% |
净利率SWIMWW
| Q4 25 | -7.0% | — | ||
| Q3 25 | 5.0% | -30.5% | ||
| Q2 25 | 9.3% | — | ||
| Q1 25 | -5.4% | -38.9% | ||
| Q4 24 | -33.4% | 13.6% | ||
| Q3 24 | 3.9% | -23.9% | ||
| Q2 24 | 8.3% | 11.5% | ||
| Q1 24 | -7.1% | -168.4% |
每股收益（稀释后）SWIMWW
| Q4 25 | $-0.06 | — | ||
| Q3 25 | $0.07 | $-5.63 | ||
| Q2 25 | $0.13 | — | ||
| Q1 25 | $-0.05 | $-0.91 | ||
| Q4 24 | $-0.24 | $0.34 | ||
| Q3 24 | $0.05 | $-0.58 | ||
| Q2 24 | $0.11 | $0.29 | ||
| Q1 24 | $-0.07 | $-4.39 |
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 | — | $170.1M |
| 总债务越低越好 | $279.8M | — |
| 股东权益账面价值 | $405.9M | $323.0M |
| 总资产 | $823.2M | $968.8M |
| 负债/权益比越低杠杆越低 | 0.69× | — |
8季度趋势，按日历期对齐
现金及短期投资SWIMWW
| Q4 25 | — | — | ||
| Q3 25 | — | $170.1M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $236.3M | ||
| Q4 24 | — | $53.0M | ||
| Q3 24 | — | $57.2M | ||
| Q2 24 | — | $42.7M | ||
| Q1 24 | — | $66.6M |
总债务SWIMWW
| Q4 25 | $279.8M | — | ||
| Q3 25 | $281.1M | — | ||
| Q2 25 | $281.5M | — | ||
| Q1 25 | $306.9M | — | ||
| Q4 24 | $281.5M | $1.4B | ||
| Q3 24 | $282.8M | $1.4B | ||
| Q2 24 | $282.4M | $1.4B | ||
| Q1 24 | $282.8M | $1.4B |
股东权益SWIMWW
| Q4 25 | $405.9M | — | ||
| Q3 25 | $408.4M | $323.0M | ||
| Q2 25 | $398.4M | — | ||
| Q1 25 | $381.1M | $-1.2B | ||
| Q4 24 | $387.2M | $-1.1B | ||
| Q3 24 | $416.6M | $-1.1B | ||
| Q2 24 | $408.1M | $-1.1B | ||
| Q1 24 | $391.8M | $-1.1B |
总资产SWIMWW
| Q4 25 | $823.2M | — | ||
| Q3 25 | $844.4M | $968.8M | ||
| Q2 25 | $822.1M | — | ||
| Q1 25 | $824.6M | $696.9M | ||
| Q4 24 | $794.2M | $550.3M | ||
| Q3 24 | $853.4M | $562.4M | ||
| Q2 24 | $830.0M | $614.3M | ||
| Q1 24 | $808.6M | $654.2M |
负债/权益比SWIMWW
| Q4 25 | 0.69× | — | ||
| Q3 25 | 0.69× | — | ||
| Q2 25 | 0.71× | — | ||
| Q1 25 | 0.81× | — | ||
| Q4 24 | 0.73× | — | ||
| Q3 24 | 0.68× | — | ||
| Q2 24 | 0.69× | — | ||
| Q1 24 | 0.72× | — |
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 | $23.3M | $8.4M |
| 自由现金流经营现金流 - 资本支出 | $14.1M | $8.4M |
| 自由现金流率自由现金流/营收 | 14.1% | 4.6% |
| 资本支出强度资本支出/营收 | 9.2% | 0.0% |
| 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 | $38.0M | $44.3M |
8季度趋势，按日历期对齐
经营现金流SWIMWW
| Q4 25 | $23.3M | — | ||
| Q3 25 | $51.0M | $8.4M | ||
| Q2 25 | $36.0M | — | ||
| Q1 25 | $-46.9M | $15.0M | ||
| Q4 24 | $6.2M | $4.6M | ||
| Q3 24 | $37.2M | $16.5M | ||
| Q2 24 | $52.4M | $-1.9M | ||
| Q1 24 | $-34.5M | $-36.0M |
自由现金流SWIMWW
| Q4 25 | $14.1M | — | ||
| Q3 25 | $45.2M | $8.4M | ||
| Q2 25 | $29.1M | — | ||
| Q1 25 | $-50.3M | $15.0M | ||
| Q4 24 | $-98.0K | $4.5M | ||
| Q3 24 | $33.2M | $16.4M | ||
| Q2 24 | $47.9M | $-2.2M | ||
| Q1 24 | $-39.9M | $-36.5M |
自由现金流率SWIMWW
| Q4 25 | 14.1% | — | ||
| Q3 25 | 27.9% | 4.6% | ||
| Q2 25 | 16.8% | — | ||
| Q1 25 | -45.2% | 8.0% | ||
| Q4 24 | -0.1% | 2.4% | ||
| Q3 24 | 22.1% | 8.5% | ||
| Q2 24 | 29.9% | -1.1% | ||
| Q1 24 | -36.0% | -17.7% |
资本支出强度SWIMWW
| Q4 25 | 9.2% | — | ||
| Q3 25 | 3.6% | 0.0% | ||
| Q2 25 | 4.0% | — | ||
| Q1 25 | 3.1% | 0.0% | ||
| Q4 24 | 7.2% | 0.1% | ||
| Q3 24 | 2.7% | 0.1% | ||
| Q2 24 | 2.8% | 0.1% | ||
| Q1 24 | 4.8% | 0.2% |
现金转化率SWIMWW
| Q4 25 | — | — | ||
| Q3 25 | 6.29× | — | ||
| Q2 25 | 2.25× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 0.18× | ||
| Q3 24 | 6.32× | — | ||
| Q2 24 | 3.95× | -0.08× | ||
| 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
SWIM
| In Ground Swimming Pools | $50.2M | 50% |
| Covers | $37.0M | 37% |
| Liners | $12.7M | 13% |
WW
暂无分部数据
