vs
VSE CORP（VSEC）与Westrock Coffee Co（WEST）财务数据对比。点击上方公司名可切换其他公司
Westrock Coffee Co的季度营收约是VSE CORP的1.1倍（$339.5M vs $301.2M），VSE CORP净利率更高（4.5% vs -6.6%，领先11.2%），Westrock Coffee Co同比增速更快（48.3% vs 0.7%），VSE CORP自由现金流更多（$30.9M vs $27.8M），过去两年Westrock Coffee Co的营收复合增速更高（32.8% vs 11.7%）
VSE Corporation是全球领先的后市场分销与维修服务供应商，依托两大核心业务板块助力客户提升高价值核心业务资产的运营效率与使用寿命。旗下航空板块为商用、公务及通用航空运营商提供售后零件配送、零部件与发动机附件的维护、维修及大修（MRO）服务，车队板块聚焦商用资产运维支持。
Westrock Coffee Co是一家全球化综合咖啡及饮品解决方案供应商，业务覆盖咖啡、茶与功能性饮品的采购、烘焙、生产及分销，为北美及全球其他区域的零售、餐饮和商业客户提供定制化产品及配套服务。
VSEC vs WEST — 直观对比
营收规模更大
WEST
是对方的1.1倍
$301.2M
营收增速更快
WEST
高出47.5%
0.7%
净利率更高
VSEC
高出11.2%
-6.6%
自由现金流更多
VSEC
多$3.1M
$27.8M
两年增速更快
WEST
近两年复合增速
11.7%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $301.2M | $339.5M |
| 净利润 | $13.6M | $-22.6M |
| 毛利率 | — | 11.5% |
| 营业利润率 | 10.8% | -2.6% |
| 净利率 | 4.5% | -6.6% |
| 营收同比 | 0.7% | 48.3% |
| 净利润同比 | 3.9% | 8.3% |
| 每股收益（稀释后） | $0.64 | $-0.22 |
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VSECWEST
| Q4 25 | $301.2M | $339.5M | ||
| Q3 25 | $282.9M | $354.8M | ||
| Q2 25 | $272.1M | $280.9M | ||
| Q1 25 | $256.0M | $213.8M | ||
| Q4 24 | $299.0M | $229.0M | ||
| Q3 24 | $273.6M | $220.9M | ||
| Q2 24 | $266.0M | $208.4M | ||
| Q1 24 | $241.5M | $192.5M |
净利润VSECWEST
| Q4 25 | $13.6M | $-22.6M | ||
| Q3 25 | $3.9M | $-19.1M | ||
| Q2 25 | $3.2M | $-21.6M | ||
| Q1 25 | $-9.0M | $-27.2M | ||
| Q4 24 | $13.1M | $-24.6M | ||
| Q3 24 | $11.7M | $-14.3M | ||
| Q2 24 | $-2.8M | $-17.8M | ||
| Q1 24 | $-6.6M | $-23.7M |
毛利率VSECWEST
| Q4 25 | — | 11.5% | ||
| Q3 25 | — | 11.7% | ||
| Q2 25 | — | 14.7% | ||
| Q1 25 | — | 13.6% | ||
| Q4 24 | — | 16.6% | ||
| Q3 24 | — | 16.8% | ||
| Q2 24 | — | 19.9% | ||
| Q1 24 | — | 19.4% |
营业利润率VSECWEST
| Q4 25 | 10.8% | -2.6% | ||
| Q3 25 | 3.6% | -2.4% | ||
| Q2 25 | 8.3% | -5.3% | ||
| Q1 25 | 9.6% | -6.1% | ||
| Q4 24 | 9.2% | -4.3% | ||
| Q3 24 | 8.7% | -5.8% | ||
| Q2 24 | 2.3% | -7.9% | ||
| Q1 24 | 10.0% | -5.3% |
净利率VSECWEST
| Q4 25 | 4.5% | -6.6% | ||
| Q3 25 | 1.4% | -5.4% | ||
| Q2 25 | 1.2% | -7.7% | ||
| Q1 25 | -3.5% | -12.7% | ||
| Q4 24 | 4.4% | -10.7% | ||
| Q3 24 | 4.3% | -6.5% | ||
| Q2 24 | -1.0% | -8.5% | ||
| Q1 24 | -2.7% | -12.3% |
每股收益（稀释后）VSECWEST
| Q4 25 | $0.64 | $-0.22 | ||
| Q3 25 | $0.19 | $-0.20 | ||
| Q2 25 | $0.16 | $-0.23 | ||
| Q1 25 | $-0.44 | $-0.29 | ||
| Q4 24 | $0.79 | $-0.26 | ||
| Q3 24 | $0.63 | $-0.16 | ||
| Q2 24 | $-0.16 | $-0.20 | ||
| Q1 24 | $-0.41 | $-0.27 |
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 | $69.4M | $49.9M |
| 总债务越低越好 | $292.8M | $444.1M |
| 股东权益账面价值 | $1.4B | $-1.9M |
| 总资产 | $2.0B | $1.2B |
| 负债/权益比越低杠杆越低 | 0.20× | — |
8季度趋势，按日历期对齐
现金及短期投资VSECWEST
| Q4 25 | $69.4M | $49.9M | ||
| Q3 25 | $8.8M | $34.0M | ||
| Q2 25 | $16.9M | $44.0M | ||
| Q1 25 | $5.7M | $33.1M | ||
| Q4 24 | $29.0M | $26.2M | ||
| Q3 24 | $7.9M | $22.4M | ||
| Q2 24 | $19.0M | $24.3M | ||
| Q1 24 | $10.6M | $12.6M |
总债务VSECWEST
| Q4 25 | $292.8M | $444.1M | ||
| Q3 25 | $356.1M | — | ||
| Q2 25 | $379.2M | — | ||
| Q1 25 | $465.0M | — | ||
| Q4 24 | $430.2M | $393.1M | ||
| Q3 24 | $450.3M | — | ||
| Q2 24 | $463.5M | — | ||
| Q1 24 | $481.6M | — |
股东权益VSECWEST
| Q4 25 | $1.4B | $-1.9M | ||
| Q3 25 | $983.3M | $11.4M | ||
| Q2 25 | $979.5M | $18.2M | ||
| Q1 25 | $975.7M | $71.4M | ||
| Q4 24 | $988.2M | $97.5M | ||
| Q3 24 | $787.8M | $110.3M | ||
| Q2 24 | $781.3M | $81.5M | ||
| Q1 24 | $612.7M | $91.7M |
总资产VSECWEST
| Q4 25 | $2.0B | $1.2B | ||
| Q3 25 | $1.6B | $1.2B | ||
| Q2 25 | $1.6B | $1.2B | ||
| Q1 25 | $1.7B | $1.1B | ||
| Q4 24 | $1.7B | $1.1B | ||
| Q3 24 | $1.5B | $1.1B | ||
| Q2 24 | $1.5B | $1.1B | ||
| Q1 24 | $1.3B | $983.3M |
负债/权益比VSECWEST
| Q4 25 | 0.20× | — | ||
| Q3 25 | 0.36× | — | ||
| Q2 25 | 0.39× | — | ||
| Q1 25 | 0.48× | — | ||
| Q4 24 | 0.44× | 4.03× | ||
| Q3 24 | 0.57× | — | ||
| Q2 24 | 0.59× | — | ||
| Q1 24 | 0.79× | — |
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 | $37.6M | $36.7M |
| 自由现金流经营现金流 - 资本支出 | $30.9M | $27.8M |
| 自由现金流率自由现金流/营收 | 10.3% | 8.2% |
| 资本支出强度资本支出/营收 | 2.2% | 2.6% |
| 现金转化率经营现金流/净利润 | 2.77× | — |
| 过去12个月自由现金流最近4个季度 | $5.7M | $-107.8M |
8季度趋势，按日历期对齐
经营现金流VSECWEST
| Q4 25 | $37.6M | $36.7M | ||
| Q3 25 | $24.1M | $-26.6M | ||
| Q2 25 | $11.9M | $-7.0M | ||
| Q1 25 | $-46.6M | $-22.1M | ||
| Q4 24 | $55.4M | $2.8M | ||
| Q3 24 | $10.2M | $-332.0K | ||
| Q2 24 | $-17.5M | $-23.7M | ||
| Q1 24 | $-79.1M | $8.0M |
自由现金流VSECWEST
| Q4 25 | $30.9M | $27.8M | ||
| Q3 25 | $18.0M | $-44.7M | ||
| Q2 25 | $6.3M | $-27.5M | ||
| Q1 25 | $-49.5M | $-63.4M | ||
| Q4 24 | $52.1M | $-15.4M | ||
| Q3 24 | $4.4M | $-36.7M | ||
| Q2 24 | $-21.5M | $-59.9M | ||
| Q1 24 | $-86.8M | $-60.9M |
自由现金流率VSECWEST
| Q4 25 | 10.3% | 8.2% | ||
| Q3 25 | 6.4% | -12.6% | ||
| Q2 25 | 2.3% | -9.8% | ||
| Q1 25 | -19.3% | -29.7% | ||
| Q4 24 | 17.4% | -6.7% | ||
| Q3 24 | 1.6% | -16.6% | ||
| Q2 24 | -8.1% | -28.7% | ||
| Q1 24 | -35.9% | -31.7% |
资本支出强度VSECWEST
| Q4 25 | 2.2% | 2.6% | ||
| Q3 25 | 2.1% | 5.1% | ||
| Q2 25 | 2.1% | 7.3% | ||
| Q1 25 | 1.1% | 19.3% | ||
| Q4 24 | 1.1% | 7.9% | ||
| Q3 24 | 2.1% | 16.5% | ||
| Q2 24 | 1.5% | 17.4% | ||
| Q1 24 | 3.2% | 35.8% |
现金转化率VSECWEST
| Q4 25 | 2.77× | — | ||
| Q3 25 | 6.16× | — | ||
| Q2 25 | 3.72× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 4.24× | — | ||
| Q3 24 | 0.87× | — | ||
| 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
VSEC
暂无分部数据
WEST
| Coffee And Tea | $202.6M | 60% |
| Flavors Extracts And Ingredients | $69.6M | 21% |
| Sustainable Sourcing And Traceability Segments | $66.9M | 20% |
