vs
CEA Industries Inc.（BNC）与奥驰亚（MO）财务数据对比。点击上方公司名可切换其他公司
奥驰亚的季度营收约是CEA Industries Inc.的818.4倍（$5.8B vs $7.1M）。CEA Industries Inc.净利率更高（3970.6% vs 19.1%，领先3951.5%）。CEA Industries Inc.同比增速更快（1727.8% vs -2.1%）。过去两年CEA Industries Inc.的营收复合增速更高（159.1% vs 2.4%）
CEA Industries是1983年成立的澳大利亚国有企业，核心业务为澳大利亚皇家海军供应装备，其生产的相控阵雷达已搭载于澳海军各型战舰，在澳大利亚业内被公认为世界顶级水平。
奥驰亚集团是美国头部烟草企业，通过旗下子公司生产销售可燃烟草与口服类烟草相关产品，核心品牌包括万宝路香烟、Black & Mild雪茄及烟斗烟、哥本哈根、斯库尔等湿无烟烟草，以及on!口服尼古丁袋，产品主要供应批发商、分销商及大型零售客户。
BNC vs MO — 直观对比
营收规模更大
MO
是对方的818.4倍
$7.1M
营收增速更快
BNC
高出1730.0%
-2.1%
净利率更高
BNC
高出3951.5%
19.1%
两年增速更快
BNC
近两年复合增速
2.4%
损益表 — Q2 2026 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $7.1M | $5.8B |
| 净利润 | $283.6M | $1.1B |
| 毛利率 | 29.3% | 62.1% |
| 营业利润率 | — | 28.2% |
| 净利率 | 3970.6% | 19.1% |
| 营收同比 | 1727.8% | -2.1% |
| 净利润同比 | 38409.2% | -63.2% |
| 每股收益（稀释后） | $5.36 | $0.67 |
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BNCMO
| Q4 25 | $7.1M | $5.8B | ||
| Q3 25 | $4.6M | $6.1B | ||
| Q2 25 | — | $6.1B | ||
| Q1 25 | $713.5K | $5.3B | ||
| Q4 24 | — | $6.0B | ||
| Q3 24 | $390.8K | $6.3B | ||
| Q2 24 | $1.8M | $6.2B | ||
| Q1 24 | $234.5K | $5.6B |
净利润BNCMO
| Q4 25 | $283.6M | $1.1B | ||
| Q3 25 | $-5.8M | $2.4B | ||
| Q2 25 | — | $2.4B | ||
| Q1 25 | $-1.1M | $1.1B | ||
| Q4 24 | — | $3.0B | ||
| Q3 24 | $-740.4K | $2.3B | ||
| Q2 24 | $-470.3K | $3.8B | ||
| Q1 24 | $-916.6K | $2.1B |
毛利率BNCMO
| Q4 25 | 29.3% | 62.1% | ||
| Q3 25 | 30.0% | 62.8% | ||
| Q2 25 | — | 63.1% | ||
| Q1 25 | 5.5% | 61.8% | ||
| Q4 24 | — | 60.3% | ||
| Q3 24 | -18.0% | 60.8% | ||
| Q2 24 | 10.2% | 59.2% | ||
| Q1 24 | -65.8% | 58.8% |
营业利润率BNCMO
| Q4 25 | — | 28.2% | ||
| Q3 25 | -123.2% | 53.2% | ||
| Q2 25 | — | 52.9% | ||
| Q1 25 | -150.5% | 34.0% | ||
| Q4 24 | — | 48.2% | ||
| Q3 24 | -191.1% | 50.4% | ||
| Q2 24 | -27.1% | 40.8% | ||
| Q1 24 | -393.9% | 48.0% |
净利率BNCMO
| Q4 25 | 3970.6% | 19.1% | ||
| Q3 25 | -127.7% | 39.1% | ||
| Q2 25 | — | 39.0% | ||
| Q1 25 | -149.8% | 20.5% | ||
| Q4 24 | — | 50.9% | ||
| Q3 24 | -189.5% | 36.6% | ||
| Q2 24 | -26.7% | 61.2% | ||
| Q1 24 | -390.9% | 38.2% |
每股收益（稀释后）BNCMO
| Q4 25 | $5.36 | $0.67 | ||
| Q3 25 | $-6.94 | $1.41 | ||
| Q2 25 | — | $1.41 | ||
| Q1 25 | $-1.33 | $0.63 | ||
| Q4 24 | — | $1.78 | ||
| Q3 24 | $-0.94 | $1.34 | ||
| Q2 24 | $-0.66 | $2.21 | ||
| Q1 24 | $-1.34 | $1.21 |
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 | $32.5M | $4.5B |
| 总债务越低越好 | — | $25.7B |
| 股东权益账面价值 | $484.9M | $-3.5B |
| 总资产 | $616.5M | $35.0B |
| 负债/权益比越低杠杆越低 | — | — |
8季度趋势，按日历期对齐
现金及短期投资BNCMO
| Q4 25 | $32.5M | $4.5B | ||
| Q3 25 | $3.0M | $3.5B | ||
| Q2 25 | — | $1.3B | ||
| Q1 25 | $8.7M | $4.7B | ||
| Q4 24 | — | $3.1B | ||
| Q3 24 | $10.3M | $1.9B | ||
| Q2 24 | $11.3M | $1.8B | ||
| Q1 24 | $11.6M | $3.6B |
总债务BNCMO
| Q4 25 | — | $25.7B | ||
| Q3 25 | — | $25.7B | ||
| Q2 25 | — | $24.7B | ||
| Q1 25 | — | $26.1B | ||
| Q4 24 | — | $24.9B | ||
| Q3 24 | — | $25.2B | ||
| Q2 24 | — | $25.0B | ||
| Q1 24 | — | $25.0B |
股东权益BNCMO
| Q4 25 | $484.9M | $-3.5B | ||
| Q3 25 | $6.9M | $-2.6B | ||
| Q2 25 | — | $-3.3B | ||
| Q1 25 | $8.2M | $-3.5B | ||
| Q4 24 | — | $-2.2B | ||
| Q3 24 | $10.2M | $-3.5B | ||
| Q2 24 | $10.9M | $-3.0B | ||
| Q1 24 | $11.4M | $-5.1B |
总资产BNCMO
| Q4 25 | $616.5M | $35.0B | ||
| Q3 25 | $19.1M | $35.0B | ||
| Q2 25 | — | $32.3B | ||
| Q1 25 | $9.4M | $35.8B | ||
| Q4 24 | — | $35.2B | ||
| Q3 24 | $11.3M | $34.2B | ||
| Q2 24 | $12.6M | $34.4B | ||
| Q1 24 | $12.7M | $36.5B |
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 | — | $3.3B |
| 自由现金流经营现金流 - 资本支出 | — | $3.2B |
| 自由现金流率自由现金流/营收 | — | 54.4% |
| 资本支出强度资本支出/营收 | — | 1.6% |
| 现金转化率经营现金流/净利润 | — | 2.93× |
| 过去12个月自由现金流最近4个季度 | — | $9.1B |
8季度趋势，按日历期对齐
经营现金流BNCMO
| Q4 25 | — | $3.3B | ||
| Q3 25 | $-1.7M | $3.1B | ||
| Q2 25 | — | $205.0M | ||
| Q1 25 | $-745.5K | $2.7B | ||
| Q4 24 | — | $3.3B | ||
| Q3 24 | $-1.0M | $2.6B | ||
| Q2 24 | $-273.4K | $-75.0M | ||
| Q1 24 | $-909.4K | $2.9B |
自由现金流BNCMO
| Q4 25 | — | $3.2B | ||
| Q3 25 | — | $3.0B | ||
| Q2 25 | — | $173.0M | ||
| Q1 25 | — | $2.7B | ||
| Q4 24 | — | $3.3B | ||
| Q3 24 | — | $2.6B | ||
| Q2 24 | — | $-104.0M | ||
| Q1 24 | — | $2.8B |
自由现金流率BNCMO
| Q4 25 | — | 54.4% | ||
| Q3 25 | — | 50.1% | ||
| Q2 25 | — | 2.8% | ||
| Q1 25 | — | 51.0% | ||
| Q4 24 | — | 55.1% | ||
| Q3 24 | — | 41.2% | ||
| Q2 24 | — | -1.7% | ||
| Q1 24 | — | 51.0% |
资本支出强度BNCMO
| Q4 25 | — | 1.6% | ||
| Q3 25 | — | 0.9% | ||
| Q2 25 | — | 0.5% | ||
| Q1 25 | — | 0.7% | ||
| Q4 24 | — | 0.8% | ||
| Q3 24 | — | 0.5% | ||
| Q2 24 | — | 0.5% | ||
| Q1 24 | — | 0.6% |
现金转化率BNCMO
| Q4 25 | — | 2.93× | ||
| Q3 25 | — | 1.30× | ||
| Q2 25 | — | 0.09× | ||
| Q1 25 | — | 2.53× | ||
| Q4 24 | — | 1.10× | ||
| Q3 24 | — | 1.14× | ||
| Q2 24 | — | -0.02× | ||
| Q1 24 | — | 1.35× |
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
BNC
暂无分部数据
MO
| Smokeable Products Segment | $5.1B | 88% |
| Oral Tobacco Segment | $706.0M | 12% |
