vs
Bristow Group Inc.（VTOL）与Zeta Global Holdings Corp.（ZETA）财务数据对比。点击上方公司名可切换其他公司
Zeta Global Holdings Corp.的季度营收约是Bristow Group Inc.的1.0倍（$394.6M vs $377.3M），Bristow Group Inc.净利率更高（4.9% vs 1.7%，领先3.2%），Zeta Global Holdings Corp.同比增速更快（25.4% vs 6.7%），Zeta Global Holdings Corp.自由现金流更多（$60.9M vs $47.8M），过去两年Zeta Global Holdings Corp.的营收复合增速更高（42.3% vs 5.8%）
布里斯托集团旗下的布里斯托直升机有限公司是英国民用直升机运营企业，最初扎根于苏格兰阿伯丁机场，目前集团总部设在美国得克萨斯州休斯顿。2020年，布里斯托集团与美国大型商用直升机运营企业Era直升机完成合并，合并后企业沿用布里斯托品牌名称运营。
Zeta Global Holdings Corp是一家2007年成立的美国营销科技企业，为各公司提供多渠道营销工具矩阵，核心业务围绕客户关系的构建、维护与价值变现展开。该公司于2021年6月10日在纽约证券交易所上市，上市时估值达17亿美元。
VTOL vs ZETA — 直观对比
营收规模更大
ZETA
是对方的1.0倍
$377.3M
营收增速更快
ZETA
高出18.7%
6.7%
净利率更高
VTOL
高出3.2%
1.7%
自由现金流更多
ZETA
多$13.1M
$47.8M
两年增速更快
ZETA
近两年复合增速
5.8%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $377.3M | $394.6M |
| 净利润 | $18.4M | $6.5M |
| 毛利率 | — | 59.5% |
| 营业利润率 | 8.5% | 4.5% |
| 净利率 | 4.9% | 1.7% |
| 营收同比 | 6.7% | 25.4% |
| 净利润同比 | -42.1% | -57.1% |
| 每股收益（稀释后） | $0.61 | $0.04 |
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VTOLZETA
| Q4 25 | $377.3M | $394.6M | ||
| Q3 25 | $386.3M | $337.2M | ||
| Q2 25 | $376.4M | $308.4M | ||
| Q1 25 | $350.5M | $264.4M | ||
| Q4 24 | $353.5M | $314.7M | ||
| Q3 24 | $365.1M | $268.3M | ||
| Q2 24 | $359.7M | $227.8M | ||
| Q1 24 | $337.1M | $194.9M |
净利润VTOLZETA
| Q4 25 | $18.4M | $6.5M | ||
| Q3 25 | $51.5M | $-3.6M | ||
| Q2 25 | $31.7M | $-12.8M | ||
| Q1 25 | $27.4M | $-21.6M | ||
| Q4 24 | $31.8M | $15.2M | ||
| Q3 24 | $28.2M | $-17.4M | ||
| Q2 24 | $28.2M | $-28.1M | ||
| Q1 24 | $6.6M | $-39.6M |
毛利率VTOLZETA
| Q4 25 | — | 59.5% | ||
| Q3 25 | — | 60.5% | ||
| Q2 25 | — | 62.1% | ||
| Q1 25 | — | 60.9% | ||
| Q4 24 | — | 60.0% | ||
| Q3 24 | — | 60.6% | ||
| Q2 24 | — | 60.0% | ||
| Q1 24 | — | 60.6% |
营业利润率VTOLZETA
| Q4 25 | 8.5% | 4.5% | ||
| Q3 25 | 13.1% | 2.6% | ||
| Q2 25 | 11.3% | -1.7% | ||
| Q1 25 | 9.6% | -6.1% | ||
| Q4 24 | 9.0% | 2.2% | ||
| Q3 24 | 9.1% | -4.6% | ||
| Q2 24 | 12.4% | -11.7% | ||
| Q1 24 | 6.8% | -18.4% |
净利率VTOLZETA
| Q4 25 | 4.9% | 1.7% | ||
| Q3 25 | 13.3% | -1.1% | ||
| Q2 25 | 8.4% | -4.2% | ||
| Q1 25 | 7.8% | -8.2% | ||
| Q4 24 | 9.0% | 4.8% | ||
| Q3 24 | 7.7% | -6.5% | ||
| Q2 24 | 7.8% | -12.3% | ||
| Q1 24 | 2.0% | -20.3% |
每股收益（稀释后）VTOLZETA
| Q4 25 | $0.61 | $0.04 | ||
| Q3 25 | $1.72 | $-0.02 | ||
| Q2 25 | $1.07 | $-0.06 | ||
| Q1 25 | $0.92 | $-0.10 | ||
| Q4 24 | $1.07 | $0.10 | ||
| Q3 24 | $0.95 | $-0.09 | ||
| Q2 24 | $0.96 | $-0.16 | ||
| Q1 24 | $0.23 | $-0.23 |
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 | $286.2M | $319.8M |
| 总债务越低越好 | $671.5M | $197.1M |
| 股东权益账面价值 | $1.1B | $804.6M |
| 总资产 | $2.3B | $1.5B |
| 负债/权益比越低杠杆越低 | 0.63× | 0.24× |
8季度趋势，按日历期对齐
现金及短期投资VTOLZETA
| Q4 25 | $286.2M | $319.8M | ||
| Q3 25 | $245.5M | $385.2M | ||
| Q2 25 | $251.8M | $365.3M | ||
| Q1 25 | $191.1M | $364.4M | ||
| Q4 24 | $247.5M | $366.2M | ||
| Q3 24 | $200.3M | $418.5M | ||
| Q2 24 | $178.6M | $154.7M | ||
| Q1 24 | $140.6M | $141.6M |
总债务VTOLZETA
| Q4 25 | $671.5M | $197.1M | ||
| Q3 25 | $675.0M | $196.9M | ||
| Q2 25 | $705.2M | $196.7M | ||
| Q1 25 | $701.9M | $196.5M | ||
| Q4 24 | $689.8M | $196.3M | ||
| Q3 24 | $629.1M | $196.1M | ||
| Q2 24 | $594.2M | $184.4M | ||
| Q1 24 | $544.1M | $184.2M |
股东权益VTOLZETA
| Q4 25 | $1.1B | $804.6M | ||
| Q3 25 | $1.0B | $689.2M | ||
| Q2 25 | $984.4M | $673.3M | ||
| Q1 25 | $931.7M | $676.6M | ||
| Q4 24 | $891.7M | $676.8M | ||
| Q3 24 | $899.2M | $474.9M | ||
| Q2 24 | $849.1M | $217.0M | ||
| Q1 24 | $820.7M | $191.6M |
总资产VTOLZETA
| Q4 25 | $2.3B | $1.5B | ||
| Q3 25 | $2.3B | $1.2B | ||
| Q2 25 | $2.3B | $1.1B | ||
| Q1 25 | $2.2B | $1.1B | ||
| Q4 24 | $2.1B | $1.1B | ||
| Q3 24 | $2.1B | $869.1M | ||
| Q2 24 | $2.0B | $583.9M | ||
| Q1 24 | $1.9B | $550.3M |
负债/权益比VTOLZETA
| Q4 25 | 0.63× | 0.24× | ||
| Q3 25 | 0.65× | 0.29× | ||
| Q2 25 | 0.72× | 0.29× | ||
| Q1 25 | 0.75× | 0.29× | ||
| Q4 24 | 0.77× | 0.29× | ||
| Q3 24 | 0.70× | 0.41× | ||
| Q2 24 | 0.70× | 0.85× | ||
| Q1 24 | 0.66× | 0.96× |
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 | $76.9M | $64.1M |
| 自由现金流经营现金流 - 资本支出 | $47.8M | $60.9M |
| 自由现金流率自由现金流/营收 | 12.7% | 15.4% |
| 资本支出强度资本支出/营收 | 7.7% | 0.8% |
| 现金转化率经营现金流/净利润 | 4.17× | 9.81× |
| 过去12个月自由现金流最近4个季度 | $56.4M | $185.1M |
8季度趋势，按日历期对齐
经营现金流VTOLZETA
| Q4 25 | $76.9M | $64.1M | ||
| Q3 25 | $23.1M | $57.9M | ||
| Q2 25 | $99.0M | $42.0M | ||
| Q1 25 | $-603.0K | $34.8M | ||
| Q4 24 | $51.1M | $43.7M | ||
| Q3 24 | $66.0M | $34.4M | ||
| Q2 24 | $33.7M | $31.1M | ||
| Q1 24 | $26.7M | $24.7M |
自由现金流VTOLZETA
| Q4 25 | $47.8M | $60.9M | ||
| Q3 25 | $-6.2M | $52.4M | ||
| Q2 25 | $67.4M | $39.7M | ||
| Q1 25 | $-52.7M | $32.1M | ||
| Q4 24 | $-32.4M | $35.4M | ||
| Q3 24 | $9.0M | $29.5M | ||
| Q2 24 | $-16.7M | $24.4M | ||
| Q1 24 | $-37.9M | $18.9M |
自由现金流率VTOLZETA
| Q4 25 | 12.7% | 15.4% | ||
| Q3 25 | -1.6% | 15.6% | ||
| Q2 25 | 17.9% | 12.9% | ||
| Q1 25 | -15.0% | 12.1% | ||
| Q4 24 | -9.2% | 11.3% | ||
| Q3 24 | 2.5% | 11.0% | ||
| Q2 24 | -4.6% | 10.7% | ||
| Q1 24 | -11.2% | 9.7% |
资本支出强度VTOLZETA
| Q4 25 | 7.7% | 0.8% | ||
| Q3 25 | 7.6% | 1.6% | ||
| Q2 25 | 8.4% | 0.8% | ||
| Q1 25 | 14.9% | 1.0% | ||
| Q4 24 | 23.6% | 2.6% | ||
| Q3 24 | 15.6% | 1.8% | ||
| Q2 24 | 14.0% | 3.0% | ||
| Q1 24 | 19.2% | 3.0% |
现金转化率VTOLZETA
| Q4 25 | 4.17× | 9.81× | ||
| Q3 25 | 0.45× | — | ||
| Q2 25 | 3.12× | — | ||
| Q1 25 | -0.02× | — | ||
| Q4 24 | 1.61× | 2.87× | ||
| Q3 24 | 2.34× | — | ||
| Q2 24 | 1.20× | — | ||
| Q1 24 | 4.04× | — |
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
VTOL
| Offshore Energy Services | $247.5M | 66% |
| Government Services | $100.1M | 27% |
| Other | $21.9M | 6% |
| Related Party | $7.8M | 2% |
ZETA
暂无分部数据
