vs
Axil Brands, Inc.（AXIL）与FLEXIBLE SOLUTIONS INTERNATIONAL INC（FSI）财务数据对比。点击上方公司名可切换其他公司
FLEXIBLE SOLUTIONS INTERNATIONAL INC的季度营收约是Axil Brands, Inc.的1.1倍（$9.1M vs $8.1M），Axil Brands, Inc.净利率更高（8.7% vs -5.1%，领先13.7%），Axil Brands, Inc.同比增速更快（5.2% vs -0.5%），Axil Brands, Inc.自由现金流更多（$906.4K vs $-4.0M），过去两年Axil Brands, Inc.的营收复合增速更高（12.1% vs -0.6%）
Axil Brands是一家总部位于美国的专业消费电子企业，主营高端听力防护设备、音频增强装置及个性化音频配件，旗下产品涵盖定制耳塞、运动蓝牙耳机等，面向全球普通消费者及专业作业群体销售。
Flexible Solutions International Inc是一家专注研发生产特种化学品的企业，核心产品包括水体蒸发抑制剂、农作物增产助剂、泳池保温剂等，服务北美及全球农业、水务领域客户。
AXIL vs FSI — 直观对比
营收规模更大
FSI
是对方的1.1倍
$8.1M
营收增速更快
AXIL
高出5.7%
-0.5%
净利率更高
AXIL
高出13.7%
-5.1%
自由现金流更多
AXIL
多$4.9M
$-4.0M
两年增速更快
AXIL
近两年复合增速
-0.6%
损益表 — Q2 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $8.1M | $9.1M |
| 净利润 | $704.9K | $-460.9K |
| 毛利率 | 68.1% | 29.4% |
| 营业利润率 | 11.1% | 11.6% |
| 净利率 | 8.7% | -5.1% |
| 营收同比 | 5.2% | -0.5% |
| 净利润同比 | 11.2% | -167.8% |
| 每股收益（稀释后） | $0.09 | $-0.03 |
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AXILFSI
| Q4 25 | $8.1M | $9.1M | ||
| Q3 25 | $6.9M | $10.6M | ||
| Q2 25 | $5.8M | $11.4M | ||
| Q1 25 | $6.9M | $7.5M | ||
| Q4 24 | $7.7M | $9.2M | ||
| Q3 24 | $5.9M | $9.3M | ||
| Q2 24 | $6.5M | $10.5M | ||
| Q1 24 | $6.5M | $9.2M |
净利润AXILFSI
| Q4 25 | $704.9K | $-460.9K | ||
| Q3 25 | $334.3K | $-503.4K | ||
| Q2 25 | $-245.6K | $2.0M | ||
| Q1 25 | $576.7K | $-277.7K | ||
| Q4 24 | $633.7K | $679.6K | ||
| Q3 24 | $-109.8K | $611.9K | ||
| Q2 24 | $49.5K | $1.3M | ||
| Q1 24 | $781.1K | $457.2K |
毛利率AXILFSI
| Q4 25 | 68.1% | 29.4% | ||
| Q3 25 | 67.6% | 23.9% | ||
| Q2 25 | 70.0% | 47.4% | ||
| Q1 25 | 71.7% | 26.1% | ||
| Q4 24 | 71.1% | 29.2% | ||
| Q3 24 | 71.0% | 40.9% | ||
| Q2 24 | 71.5% | 37.4% | ||
| Q1 24 | 71.5% | 30.6% |
营业利润率AXILFSI
| Q4 25 | 11.1% | 11.6% | ||
| Q3 25 | 6.0% | 2.9% | ||
| Q2 25 | 0.8% | 29.0% | ||
| Q1 25 | 8.4% | -0.9% | ||
| Q4 24 | 8.7% | 9.4% | ||
| Q3 24 | -2.4% | 20.5% | ||
| Q2 24 | 2.6% | 18.7% | ||
| Q1 24 | -1.6% | 8.3% |
净利率AXILFSI
| Q4 25 | 8.7% | -5.1% | ||
| Q3 25 | 4.9% | -4.8% | ||
| Q2 25 | -4.3% | 17.8% | ||
| Q1 25 | 8.3% | -3.7% | ||
| Q4 24 | 8.2% | 7.4% | ||
| Q3 24 | -1.9% | 6.6% | ||
| Q2 24 | 0.8% | 12.3% | ||
| Q1 24 | 12.1% | 5.0% |
每股收益（稀释后）AXILFSI
| Q4 25 | $0.09 | $-0.03 | ||
| Q3 25 | $0.04 | $-0.04 | ||
| Q2 25 | $-0.03 | $0.15 | ||
| Q1 25 | $0.07 | $-0.02 | ||
| Q4 24 | $0.08 | $0.05 | ||
| Q3 24 | $-0.02 | $0.05 | ||
| Q2 24 | $0.11 | $0.10 | ||
| Q1 24 | $0.04 | $0.04 |
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 | $5.0M | — |
| 总债务越低越好 | $138.3K | $4.4M |
| 股东权益账面价值 | $11.1M | $38.9M |
| 总资产 | $16.2M | $61.8M |
| 负债/权益比越低杠杆越低 | 0.01× | 0.11× |
8季度趋势，按日历期对齐
现金及短期投资AXILFSI
| Q4 25 | $5.0M | — | ||
| Q3 25 | $4.1M | — | ||
| Q2 25 | $4.8M | $10.0M | ||
| Q1 25 | $4.7M | $11.0M | ||
| Q4 24 | $5.2M | $10.0M | ||
| Q3 24 | $4.1M | $13.0M | ||
| Q2 24 | $3.3M | $9.2M | ||
| Q1 24 | $4.9M | $8.3M |
总债务AXILFSI
| Q4 25 | $138.3K | $4.4M | ||
| Q3 25 | $139.2K | $7.1M | ||
| Q2 25 | $140.2K | $7.5M | ||
| Q1 25 | $141.0K | $8.1M | ||
| Q4 24 | $143.3K | $8.8M | ||
| Q3 24 | $144.3K | $9.4M | ||
| Q2 24 | $146.6K | $8.3M | ||
| Q1 24 | — | $8.0M |
股东权益AXILFSI
| Q4 25 | $11.1M | $38.9M | ||
| Q3 25 | $10.2M | $39.0M | ||
| Q2 25 | $9.7M | $39.4M | ||
| Q1 25 | $9.7M | $38.4M | ||
| Q4 24 | $8.8M | $38.0M | ||
| Q3 24 | $7.9M | $36.9M | ||
| Q2 24 | $7.7M | $36.2M | ||
| Q1 24 | $8.8M | $36.0M |
总资产AXILFSI
| Q4 25 | $16.2M | $61.8M | ||
| Q3 25 | $15.4M | $58.4M | ||
| Q2 25 | $12.9M | $58.2M | ||
| Q1 25 | $13.0M | $61.7M | ||
| Q4 24 | $13.7M | $60.0M | ||
| Q3 24 | $11.4M | $57.8M | ||
| Q2 24 | $11.0M | $56.3M | ||
| Q1 24 | $12.7M | $57.6M |
负债/权益比AXILFSI
| Q4 25 | 0.01× | 0.11× | ||
| Q3 25 | 0.01× | 0.18× | ||
| Q2 25 | 0.01× | 0.19× | ||
| Q1 25 | 0.01× | 0.21× | ||
| Q4 24 | 0.02× | 0.23× | ||
| Q3 24 | 0.02× | 0.25× | ||
| Q2 24 | 0.02× | 0.23× | ||
| Q1 24 | — | 0.22× |
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 | $934.8K | $-3.0M |
| 自由现金流经营现金流 - 资本支出 | $906.4K | $-4.0M |
| 自由现金流率自由现金流/营收 | 11.1% | -44.3% |
| 资本支出强度资本支出/营收 | 0.3% | 11.7% |
| 现金转化率经营现金流/净利润 | 1.33× | — |
| 过去12个月自由现金流最近4个季度 | — | $-591.7K |
8季度趋势，按日历期对齐
经营现金流AXILFSI
| Q4 25 | $934.8K | $-3.0M | ||
| Q3 25 | $-739.2K | $2.0M | ||
| Q2 25 | $194.4K | $5.3M | ||
| Q1 25 | $-169.9K | $-544.3K | ||
| Q4 24 | $1.0M | $-2.2M | ||
| Q3 24 | $897.3K | $2.5M | ||
| Q2 24 | $-336.6K | $5.9M | ||
| Q1 24 | $-912.8K | $-604.8K |
自由现金流AXILFSI
| Q4 25 | $906.4K | $-4.0M | ||
| Q3 25 | $-747.6K | $39.4K | ||
| Q2 25 | — | $4.3M | ||
| Q1 25 | $-258.2K | $-898.4K | ||
| Q4 24 | $941.1K | $-4.3M | ||
| Q3 24 | — | $1.3M | ||
| Q2 24 | $-394.9K | $4.7M | ||
| Q1 24 | $-922.1K | $-1.1M |
自由现金流率AXILFSI
| Q4 25 | 11.1% | -44.3% | ||
| Q3 25 | -10.9% | 0.4% | ||
| Q2 25 | — | 37.9% | ||
| Q1 25 | -3.7% | -12.0% | ||
| Q4 24 | 12.2% | -47.0% | ||
| Q3 24 | — | 13.6% | ||
| Q2 24 | -6.1% | 44.9% | ||
| Q1 24 | -14.3% | -11.7% |
资本支出强度AXILFSI
| Q4 25 | 0.3% | 11.7% | ||
| Q3 25 | 0.1% | 18.7% | ||
| Q2 25 | — | 8.6% | ||
| Q1 25 | 1.3% | 4.7% | ||
| Q4 24 | 0.9% | 22.8% | ||
| Q3 24 | — | 13.0% | ||
| Q2 24 | 0.9% | 11.3% | ||
| Q1 24 | 0.1% | 5.2% |
现金转化率AXILFSI
| Q4 25 | 1.33× | — | ||
| Q3 25 | -2.21× | — | ||
| Q2 25 | — | 2.60× | ||
| Q1 25 | -0.29× | — | ||
| Q4 24 | 1.59× | -3.27× | ||
| Q3 24 | — | 4.05× | ||
| Q2 24 | -6.80× | 4.59× | ||
| Q1 24 | -1.17× | -1.32× |
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
AXIL
| Hearing Enhancement And Protection | $7.8M | 95% |
| Other | $378.9K | 5% |
FSI
暂无分部数据
