vs
AppLovin Corp（APP）与CF Industries（CF）财务数据对比。点击上方公司名可切换其他公司
CF Industries的季度营收约是AppLovin Corp的1.4倍（$1.9B vs $1.3B），AppLovin Corp净利率更高（82.7% vs 26.4%，领先56.3%），CF Industries同比增速更快（22.8% vs -2.9%），过去两年CF Industries的营收复合增速更高（12.8% vs 12.2%）
AppLovin是总部位于美国加利福尼亚州帕洛阿尔托的移动科技公司，成立于2012年，旗下拥有SSP MAX、DSP AppDiscovery营销平台及SparkLabs创意工作室，可为开发者提供应用推广、变现、分析及发行服务，同时也对多家移动游戏发行商开展投资。
CF Industries Holdings Inc.是美国知名农用肥料生产及分销商，1946年成立时名为中央农民肥料公司，总部位于芝加哥郊区的伊利诺伊州诺斯布鲁克。公司主营氨、尿素、硝酸铵等肥料产品，最初为区域农业供应合作社联盟，成立56年后完成股份化改制，转为公开上市企业。
APP vs CF — 直观对比
营收规模更大
CF
是对方的1.4倍
$1.3B
营收增速更快
CF
高出25.7%
-2.9%
净利率更高
APP
高出56.3%
26.4%
两年增速更快
CF
近两年复合增速
12.2%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.9B |
| 净利润 | $1.1B | $495.0M |
| 毛利率 | 95.2% | 40.9% |
| 营业利润率 | — | 33.0% |
| 净利率 | 82.7% | 26.4% |
| 营收同比 | -2.9% | 22.8% |
| 净利润同比 | 84.0% | 26.3% |
| 每股收益（稀释后） | $3.24 | $2.56 |
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APPCF
| Q4 25 | $1.3B | $1.9B | ||
| Q3 25 | $1.4B | $1.7B | ||
| Q2 25 | $1.3B | $1.9B | ||
| Q1 25 | $1.5B | $1.7B | ||
| Q4 24 | $1.4B | $1.5B | ||
| Q3 24 | $1.2B | $1.4B | ||
| Q2 24 | $1.1B | $1.6B | ||
| Q1 24 | $1.1B | $1.5B |
净利润APPCF
| Q4 25 | $1.1B | $495.0M | ||
| Q3 25 | $835.5M | $460.0M | ||
| Q2 25 | $819.5M | $492.0M | ||
| Q1 25 | $576.4M | $351.0M | ||
| Q4 24 | $599.2M | $392.0M | ||
| Q3 24 | $434.4M | $341.0M | ||
| Q2 24 | $310.0M | $506.0M | ||
| Q1 24 | $236.2M | $238.0M |
毛利率APPCF
| Q4 25 | 95.2% | 40.9% | ||
| Q3 25 | 87.6% | 38.1% | ||
| Q2 25 | 87.7% | 39.9% | ||
| Q1 25 | 81.7% | 34.4% | ||
| Q4 24 | 76.7% | 34.4% | ||
| Q3 24 | 77.5% | 32.4% | ||
| Q2 24 | 73.8% | 43.2% | ||
| Q1 24 | 72.2% | 27.8% |
营业利润率APPCF
| Q4 25 | — | 33.0% | ||
| Q3 25 | 76.8% | 35.0% | ||
| Q2 25 | 76.1% | 34.3% | ||
| Q1 25 | 44.7% | 27.4% | ||
| Q4 24 | 44.3% | 28.9% | ||
| Q3 24 | 44.6% | 26.6% | ||
| Q2 24 | 36.2% | 40.6% | ||
| Q1 24 | 32.1% | 20.6% |
净利率APPCF
| Q4 25 | 82.7% | 26.4% | ||
| Q3 25 | 59.5% | 27.7% | ||
| Q2 25 | 65.1% | 26.0% | ||
| Q1 25 | 38.8% | 21.1% | ||
| Q4 24 | 43.6% | 25.7% | ||
| Q3 24 | 36.3% | 24.9% | ||
| Q2 24 | 28.7% | 32.2% | ||
| Q1 24 | 22.3% | 16.2% |
每股收益（稀释后）APPCF
| Q4 25 | $3.24 | $2.56 | ||
| Q3 25 | $2.45 | $2.19 | ||
| Q2 25 | $2.39 | $2.37 | ||
| Q1 25 | $1.67 | $1.85 | ||
| Q4 24 | $1.72 | $1.86 | ||
| Q3 24 | $1.25 | $1.55 | ||
| Q2 24 | $0.89 | $2.30 | ||
| Q1 24 | $0.67 | $1.03 |
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 | $2.5B | — |
| 总债务越低越好 | $3.5B | $3.2B |
| 股东权益账面价值 | $2.1B | $4.8B |
| 总资产 | $7.3B | $14.1B |
| 负债/权益比越低杠杆越低 | 1.65× | 0.66× |
8季度趋势，按日历期对齐
现金及短期投资APPCF
| Q4 25 | $2.5B | — | ||
| Q3 25 | $1.7B | — | ||
| Q2 25 | $1.2B | — | ||
| Q1 25 | $551.0M | — | ||
| Q4 24 | $741.4M | — | ||
| Q3 24 | $567.6M | — | ||
| Q2 24 | $460.4M | — | ||
| Q1 24 | $436.3M | — |
总债务APPCF
| Q4 25 | $3.5B | $3.2B | ||
| Q3 25 | — | $3.0B | ||
| Q2 25 | — | $3.0B | ||
| Q1 25 | — | $3.0B | ||
| Q4 24 | $3.5B | $3.0B | ||
| Q3 24 | — | $3.0B | ||
| Q2 24 | — | $3.0B | ||
| Q1 24 | — | $3.0B |
股东权益APPCF
| Q4 25 | $2.1B | $4.8B | ||
| Q3 25 | $1.5B | $4.8B | ||
| Q2 25 | $1.2B | $5.0B | ||
| Q1 25 | $575.4M | $4.8B | ||
| Q4 24 | $1.1B | $5.0B | ||
| Q3 24 | $938.2M | $5.2B | ||
| Q2 24 | $814.8M | $5.5B | ||
| Q1 24 | $760.2M | $5.4B |
总资产APPCF
| Q4 25 | $7.3B | $14.1B | ||
| Q3 25 | $6.3B | $14.2B | ||
| Q2 25 | $6.0B | $13.8B | ||
| Q1 25 | $5.7B | $13.3B | ||
| Q4 24 | $5.9B | $13.5B | ||
| Q3 24 | $5.4B | $13.8B | ||
| Q2 24 | $5.3B | $13.8B | ||
| Q1 24 | $5.3B | $13.9B |
负债/权益比APPCF
| Q4 25 | 1.65× | 0.66× | ||
| Q3 25 | — | 0.61× | ||
| Q2 25 | — | 0.60× | ||
| Q1 25 | — | 0.62× | ||
| Q4 24 | 3.22× | 0.60× | ||
| Q3 24 | — | 0.57× | ||
| Q2 24 | — | 0.54× | ||
| Q1 24 | — | 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 | $1.3B | $539.0M |
| 自由现金流经营现金流 - 资本支出 | — | $313.0M |
| 自由现金流率自由现金流/营收 | — | 16.7% |
| 资本支出强度资本支出/营收 | — | 12.1% |
| 现金转化率经营现金流/净利润 | 1.19× | 1.09× |
| 过去12个月自由现金流最近4个季度 | — | $1.8B |
8季度趋势，按日历期对齐
经营现金流APPCF
| Q4 25 | $1.3B | $539.0M | ||
| Q3 25 | $1.1B | $1.1B | ||
| Q2 25 | $772.2M | $563.0M | ||
| Q1 25 | $831.7M | $586.0M | ||
| Q4 24 | $701.0M | $420.0M | ||
| Q3 24 | $550.7M | $931.0M | ||
| Q2 24 | $454.5M | $475.0M | ||
| Q1 24 | $392.8M | $445.0M |
自由现金流APPCF
| Q4 25 | — | $313.0M | ||
| Q3 25 | — | $717.0M | ||
| Q2 25 | — | $318.0M | ||
| Q1 25 | — | $454.0M | ||
| Q4 24 | — | $223.0M | ||
| Q3 24 | — | $792.0M | ||
| Q2 24 | — | $391.0M | ||
| Q1 24 | — | $347.0M |
自由现金流率APPCF
| Q4 25 | — | 16.7% | ||
| Q3 25 | — | 43.2% | ||
| Q2 25 | — | 16.8% | ||
| Q1 25 | — | 27.3% | ||
| Q4 24 | — | 14.6% | ||
| Q3 24 | — | 57.8% | ||
| Q2 24 | — | 24.9% | ||
| Q1 24 | — | 23.6% |
资本支出强度APPCF
| Q4 25 | — | 12.1% | ||
| Q3 25 | — | 20.9% | ||
| Q2 25 | — | 13.0% | ||
| Q1 25 | — | 7.9% | ||
| Q4 24 | — | 12.9% | ||
| Q3 24 | — | 10.1% | ||
| Q2 24 | — | 5.3% | ||
| Q1 24 | — | 6.7% |
现金转化率APPCF
| Q4 25 | 1.19× | 1.09× | ||
| Q3 25 | 1.26× | 2.31× | ||
| Q2 25 | 0.94× | 1.14× | ||
| Q1 25 | 1.44× | 1.67× | ||
| Q4 24 | 1.17× | 1.07× | ||
| Q3 24 | 1.27× | 2.73× | ||
| Q2 24 | 1.47× | 0.94× | ||
| Q1 24 | 1.66× | 1.87× |
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
APP
| Other | $673.9M | 51% |
| US | $659.0M | 49% |
CF
| Ammonia | $591.0M | 32% |
| UAN | $493.0M | 26% |
| Urea | $372.0M | 20% |
| Other | $244.0M | 13% |
| Other Products | $147.0M | 8% |
| Ammonium Nitrate Segment | $25.0M | 1% |
