vs
TopBuild Corp（BLD）与查尔斯河实验室（CRL）财务数据对比。点击上方公司名可切换其他公司
TopBuild Corp的季度营收约是查尔斯河实验室的1.5倍（$1.5B vs $994.2M），TopBuild Corp净利率更高（7.0% vs -27.8%，领先34.9%），TopBuild Corp同比增速更快（13.2% vs -0.8%），TopBuild Corp自由现金流更多（$159.4M vs $58.6M），过去两年TopBuild Corp的营收复合增速更高（7.8% vs -0.9%）
HashiCorp是总部位于美国加利福尼亚州旧金山的软件企业，2012年由米切尔·桥本与阿蒙·达德加创立，采用免费增值商业模式，为开发、运维及安全从业人员提供云基础设施配置、防护、运行与连接相关的工具及产品。
查尔斯河实验室国际是总部位于美国马萨诸塞州威尔明顿的医药及生物技术领域合同研究组织（CRO），成立于1947年，可为新药、疫苗及医疗器械的研发提供临床前和临床阶段的专业实验室服务。
BLD vs CRL — 直观对比
营收规模更大
BLD
是对方的1.5倍
$994.2M
营收增速更快
BLD
高出14.0%
-0.8%
净利率更高
BLD
高出34.9%
-27.8%
自由现金流更多
BLD
多$100.8M
$58.6M
两年增速更快
BLD
近两年复合增速
-0.9%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $1.5B | $994.2M |
| 净利润 | $104.5M | $-276.6M |
| 毛利率 | 27.2% | — |
| 营业利润率 | 12.1% | -28.5% |
| 净利率 | 7.0% | -27.8% |
| 营收同比 | 13.2% | -0.8% |
| 净利润同比 | -30.6% | -28.9% |
| 每股收益（稀释后） | $3.69 | $-5.57 |
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BLDCRL
| Q4 25 | $1.5B | $994.2M | ||
| Q3 25 | $1.4B | $1.0B | ||
| Q2 25 | $1.3B | $1.0B | ||
| Q1 25 | $1.2B | $984.2M | ||
| Q4 24 | $1.3B | $1.0B | ||
| Q3 24 | $1.4B | $1.0B | ||
| Q2 24 | $1.4B | $1.0B | ||
| Q1 24 | $1.3B | $1.0B |
净利润BLDCRL
| Q4 25 | $104.5M | $-276.6M | ||
| Q3 25 | $142.2M | $54.4M | ||
| Q2 25 | $151.6M | $52.3M | ||
| Q1 25 | $123.4M | $25.5M | ||
| Q4 24 | $150.5M | $-214.5M | ||
| Q3 24 | $169.0M | $69.7M | ||
| Q2 24 | $150.7M | $94.1M | ||
| Q1 24 | $152.4M | $73.0M |
毛利率BLDCRL
| Q4 25 | 27.2% | — | ||
| Q3 25 | 30.1% | — | ||
| Q2 25 | 30.4% | — | ||
| Q1 25 | 28.5% | — | ||
| Q4 24 | 29.9% | — | ||
| Q3 24 | 30.7% | 34.6% | ||
| Q2 24 | 31.0% | 34.5% | ||
| Q1 24 | 30.3% | 34.1% |
营业利润率BLDCRL
| Q4 25 | 12.1% | -28.5% | ||
| Q3 25 | 15.4% | 13.3% | ||
| Q2 25 | 16.9% | 9.7% | ||
| Q1 25 | 14.4% | 7.6% | ||
| Q4 24 | 16.6% | -16.7% | ||
| Q3 24 | 17.8% | 11.6% | ||
| Q2 24 | 15.4% | 14.8% | ||
| Q1 24 | 16.8% | 12.5% |
净利率BLDCRL
| Q4 25 | 7.0% | -27.8% | ||
| Q3 25 | 10.2% | 5.4% | ||
| Q2 25 | 11.7% | 5.1% | ||
| Q1 25 | 10.0% | 2.6% | ||
| Q4 24 | 11.5% | -21.4% | ||
| Q3 24 | 12.3% | 6.9% | ||
| Q2 24 | 11.0% | 9.2% | ||
| Q1 24 | 11.9% | 7.2% |
每股收益（稀释后）BLDCRL
| Q4 25 | $3.69 | $-5.57 | ||
| Q3 25 | $5.04 | $1.10 | ||
| Q2 25 | $5.32 | $1.06 | ||
| Q1 25 | $4.23 | $0.50 | ||
| Q4 24 | $5.07 | $-4.17 | ||
| Q3 24 | $5.65 | $1.33 | ||
| Q2 24 | $4.78 | $1.74 | ||
| Q1 24 | $4.79 | $1.30 |
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 | $184.7M | $213.8M |
| 总债务越低越好 | $2.8B | $2.1B |
| 股东权益账面价值 | $2.3B | $3.2B |
| 总资产 | $6.6B | $7.1B |
| 负债/权益比越低杠杆越低 | 1.23× | 0.68× |
8季度趋势，按日历期对齐
现金及短期投资BLDCRL
| Q4 25 | $184.7M | $213.8M | ||
| Q3 25 | $1.1B | $207.1M | ||
| Q2 25 | $842.5M | $182.8M | ||
| Q1 25 | $308.8M | $229.4M | ||
| Q4 24 | $400.3M | $194.6M | ||
| Q3 24 | $257.3M | $210.2M | ||
| Q2 24 | $463.2M | $179.2M | ||
| Q1 24 | $968.8M | $327.0M |
总债务BLDCRL
| Q4 25 | $2.8B | $2.1B | ||
| Q3 25 | $2.9B | $2.2B | ||
| Q2 25 | $1.9B | $2.3B | ||
| Q1 25 | $1.4B | $2.5B | ||
| Q4 24 | $1.4B | $2.2B | ||
| Q3 24 | $1.4B | $2.3B | ||
| Q2 24 | $1.4B | $2.4B | ||
| Q1 24 | $1.4B | $2.7B |
股东权益BLDCRL
| Q4 25 | $2.3B | $3.2B | ||
| Q3 25 | $2.2B | $3.4B | ||
| Q2 25 | $2.1B | $3.4B | ||
| Q1 25 | $2.1B | $3.2B | ||
| Q4 24 | $2.2B | $3.5B | ||
| Q3 24 | $2.1B | $3.8B | ||
| Q2 24 | $2.4B | $3.7B | ||
| Q1 24 | $2.7B | $3.6B |
总资产BLDCRL
| Q4 25 | $6.6B | $7.1B | ||
| Q3 25 | $6.4B | $7.5B | ||
| Q2 25 | $5.1B | $7.6B | ||
| Q1 25 | $4.6B | $7.6B | ||
| Q4 24 | $4.7B | $7.5B | ||
| Q3 24 | $4.7B | $8.0B | ||
| Q2 24 | $4.9B | $7.9B | ||
| Q1 24 | $5.3B | $8.2B |
负债/权益比BLDCRL
| Q4 25 | 1.23× | 0.68× | ||
| Q3 25 | 1.29× | 0.64× | ||
| Q2 25 | 0.88× | 0.70× | ||
| Q1 25 | 0.65× | 0.79× | ||
| Q4 24 | 0.62× | 0.65× | ||
| Q3 24 | 0.66× | 0.62× | ||
| Q2 24 | 0.59× | 0.65× | ||
| Q1 24 | 0.52× | 0.73× |
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 | $176.7M | $147.5M |
| 自由现金流经营现金流 - 资本支出 | $159.4M | $58.6M |
| 自由现金流率自由现金流/营收 | 10.7% | 5.9% |
| 资本支出强度资本支出/营收 | 1.2% | 8.9% |
| 现金转化率经营现金流/净利润 | 1.69× | — |
| 过去12个月自由现金流最近4个季度 | $696.9M | $518.5M |
8季度趋势，按日历期对齐
经营现金流BLDCRL
| Q4 25 | $176.7M | $147.5M | ||
| Q3 25 | $233.3M | $213.8M | ||
| Q2 25 | $193.7M | $204.6M | ||
| Q1 25 | $152.6M | $171.7M | ||
| Q4 24 | $266.2M | $159.4M | ||
| Q3 24 | $240.7M | $251.8M | ||
| Q2 24 | $90.4M | $193.5M | ||
| Q1 24 | $178.8M | $129.9M |
自由现金流BLDCRL
| Q4 25 | $159.4M | $58.6M | ||
| Q3 25 | $216.2M | $178.2M | ||
| Q2 25 | $182.2M | $169.3M | ||
| Q1 25 | $139.2M | $112.4M | ||
| Q4 24 | $253.7M | $83.7M | ||
| Q3 24 | $219.8M | $213.1M | ||
| Q2 24 | $74.3M | $154.0M | ||
| Q1 24 | $158.9M | $50.7M |
自由现金流率BLDCRL
| Q4 25 | 10.7% | 5.9% | ||
| Q3 25 | 15.5% | 17.7% | ||
| Q2 25 | 14.0% | 16.4% | ||
| Q1 25 | 11.3% | 11.4% | ||
| Q4 24 | 19.3% | 8.4% | ||
| Q3 24 | 16.0% | 21.1% | ||
| Q2 24 | 5.4% | 15.0% | ||
| Q1 24 | 12.4% | 5.0% |
资本支出强度BLDCRL
| Q4 25 | 1.2% | 8.9% | ||
| Q3 25 | 1.2% | 3.5% | ||
| Q2 25 | 0.9% | 3.4% | ||
| Q1 25 | 1.1% | 6.0% | ||
| Q4 24 | 1.0% | 7.5% | ||
| Q3 24 | 1.5% | 3.8% | ||
| Q2 24 | 1.2% | 3.8% | ||
| Q1 24 | 1.6% | 7.8% |
现金转化率BLDCRL
| Q4 25 | 1.69× | — | ||
| Q3 25 | 1.64× | 3.93× | ||
| Q2 25 | 1.28× | 3.91× | ||
| Q1 25 | 1.24× | 6.74× | ||
| Q4 24 | 1.77× | — | ||
| Q3 24 | 1.42× | 3.61× | ||
| Q2 24 | 0.60× | 2.06× | ||
| Q1 24 | 1.17× | 1.78× |
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
BLD
| Distribution Segment | $755.4M | 51% |
| Residential | $557.9M | 38% |
| All Other Products | $91.9M | 6% |
| Glass And Windows | $51.5M | 3% |
| Rain Gutters | $27.1M | 2% |
CRL
| Discovery And Safety Assessment Segment | $591.6M | 60% |
| Manufacturing Support Segment | $196.4M | 20% |
| Transferred At Point In Time | $108.0M | 11% |
| Transferred Over Time | $98.3M | 10% |
