vs
Maplebear Inc.（CART）与Diversified Energy Co（DEC）财务数据对比。点击上方公司名可切换其他公司
Maplebear Inc.的季度营收约是Diversified Energy Co的1.5倍（$992.0M vs $666.5M），Diversified Energy Co净利率更高（29.3% vs 8.2%，领先21.2%），Diversified Energy Co自由现金流更多（$280.0M vs $171.0M）
Maplebear Inc. 以Instacart为品牌开展业务，是总部位于美国旧金山的零售媒体及配送企业，在美国和加拿大运营生鲜杂货配送与自提服务。用户可通过官网及移动应用从合作商户订购食品杂货，在法律允许的地区还可选购酒类商品，所有订单由专属采购专员负责拣选、打包并配送上门。
DTE能源是一家总部位于底特律的综合能源企业，在美国与加拿大开展能源相关业务的开发与运营。公司业务板块涵盖电力与燃气公用事业，其中电力业务为密歇根州220万客户服务，燃气业务则服务于该州130万客户。
CART vs DEC — 直观对比
营收规模更大
CART
是对方的1.5倍
$666.5M
净利率更高
DEC
高出21.2%
8.2%
自由现金流更多
DEC
多$109.0M
$171.0M
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $992.0M | $666.5M |
| 净利润 | $81.0M | $195.5M |
| 毛利率 | 72.3% | — |
| 营业利润率 | 9.9% | 37.6% |
| 净利率 | 8.2% | 29.3% |
| 营收同比 | 12.3% | — |
| 净利润同比 | -45.3% | — |
| 每股收益（稀释后） | $0.31 | — |
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CARTDEC
| Q4 25 | $992.0M | $666.5M | ||
| Q3 25 | $939.0M | $499.8M | ||
| Q2 25 | $914.0M | $600.3M | ||
| Q1 25 | $897.0M | — | ||
| Q4 24 | $883.0M | — | ||
| Q3 24 | $852.0M | — | ||
| Q2 24 | $823.0M | — | ||
| Q1 24 | $820.0M | — |
净利润CARTDEC
| Q4 25 | $81.0M | $195.5M | ||
| Q3 25 | $144.0M | $171.1M | ||
| Q2 25 | $116.0M | $297.7M | ||
| Q1 25 | $106.0M | — | ||
| Q4 24 | $148.0M | — | ||
| Q3 24 | $118.0M | — | ||
| Q2 24 | $61.0M | — | ||
| Q1 24 | $130.0M | — |
毛利率CARTDEC
| Q4 25 | 72.3% | — | ||
| Q3 25 | 73.7% | — | ||
| Q2 25 | 74.2% | 44.7% | ||
| Q1 25 | 74.8% | — | ||
| Q4 24 | 75.2% | — | ||
| Q3 24 | 75.2% | — | ||
| Q2 24 | 75.7% | — | ||
| Q1 24 | 74.9% | — |
营业利润率CARTDEC
| Q4 25 | 9.9% | 37.6% | ||
| Q3 25 | 17.7% | 36.2% | ||
| Q2 25 | 13.6% | 48.5% | ||
| Q1 25 | 12.3% | — | ||
| Q4 24 | 17.6% | — | ||
| Q3 24 | 16.2% | — | ||
| Q2 24 | 6.3% | — | ||
| Q1 24 | 17.6% | — |
净利率CARTDEC
| Q4 25 | 8.2% | 29.3% | ||
| Q3 25 | 15.3% | 34.2% | ||
| Q2 25 | 12.7% | 49.6% | ||
| Q1 25 | 11.8% | — | ||
| Q4 24 | 16.8% | — | ||
| Q3 24 | 13.8% | — | ||
| Q2 24 | 7.4% | — | ||
| Q1 24 | 15.9% | — |
每股收益（稀释后）CARTDEC
| Q4 25 | $0.31 | — | ||
| Q3 25 | $0.51 | $2.14 | ||
| Q2 25 | $0.41 | $3.67 | ||
| Q1 25 | $0.37 | — | ||
| Q4 24 | $0.53 | — | ||
| Q3 24 | $0.42 | — | ||
| Q2 24 | $0.20 | — | ||
| Q1 24 | $0.43 | — |
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 | $687.0M | $29.7M |
| 总债务越低越好 | — | $2.7B |
| 股东权益账面价值 | $2.5B | $984.1M |
| 总资产 | $3.7B | $6.2B |
| 负债/权益比越低杠杆越低 | — | 2.76× |
8季度趋势，按日历期对齐
现金及短期投资CARTDEC
| Q4 25 | $687.0M | $29.7M | ||
| Q3 25 | $1.7B | — | ||
| Q2 25 | $1.6B | $23.7M | ||
| Q1 25 | $1.6B | — | ||
| Q4 24 | $1.4B | — | ||
| Q3 24 | $1.3B | — | ||
| Q2 24 | $1.4B | — | ||
| Q1 24 | $1.5B | — |
总债务CARTDEC
| Q4 25 | — | $2.7B | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益CARTDEC
| Q4 25 | $2.5B | $984.1M | ||
| Q3 25 | $3.5B | — | ||
| Q2 25 | $3.3B | $727.7M | ||
| Q1 25 | $3.2B | — | ||
| Q4 24 | $3.1B | — | ||
| Q3 24 | $2.9B | — | ||
| Q2 24 | $3.0B | — | ||
| Q1 24 | $3.1B | — |
总资产CARTDEC
| Q4 25 | $3.7B | $6.2B | ||
| Q3 25 | $4.5B | — | ||
| Q2 25 | $4.4B | $5.7B | ||
| Q1 25 | $4.3B | — | ||
| Q4 24 | $4.1B | — | ||
| Q3 24 | $3.9B | — | ||
| Q2 24 | $4.0B | — | ||
| Q1 24 | $4.1B | — |
负债/权益比CARTDEC
| Q4 25 | — | 2.76× | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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 | $183.0M | $464.6M |
| 自由现金流经营现金流 - 资本支出 | $171.0M | $280.0M |
| 自由现金流率自由现金流/营收 | 17.2% | 42.0% |
| 资本支出强度资本支出/营收 | 1.2% | 27.7% |
| 现金转化率经营现金流/净利润 | 2.26× | 2.38× |
| 过去12个月自由现金流最近4个季度 | $910.0M | — |
8季度趋势，按日历期对齐
经营现金流CARTDEC
| Q4 25 | $183.0M | $464.6M | ||
| Q3 25 | $287.0M | — | ||
| Q2 25 | $203.0M | $264.1M | ||
| Q1 25 | $298.0M | — | ||
| Q4 24 | $153.0M | — | ||
| Q3 24 | $185.0M | — | ||
| Q2 24 | $244.0M | — | ||
| Q1 24 | $105.0M | — |
自由现金流CARTDEC
| Q4 25 | $171.0M | $280.0M | ||
| Q3 25 | $272.0M | — | ||
| Q2 25 | $187.0M | — | ||
| Q1 25 | $280.0M | — | ||
| Q4 24 | $141.0M | — | ||
| Q3 24 | $171.0M | — | ||
| Q2 24 | $220.0M | — | ||
| Q1 24 | $91.0M | — |
自由现金流率CARTDEC
| Q4 25 | 17.2% | 42.0% | ||
| Q3 25 | 29.0% | — | ||
| Q2 25 | 20.5% | — | ||
| Q1 25 | 31.2% | — | ||
| Q4 24 | 16.0% | — | ||
| Q3 24 | 20.1% | — | ||
| Q2 24 | 26.7% | — | ||
| Q1 24 | 11.1% | — |
资本支出强度CARTDEC
| Q4 25 | 1.2% | 27.7% | ||
| Q3 25 | 1.6% | — | ||
| Q2 25 | 1.8% | — | ||
| Q1 25 | 2.0% | — | ||
| Q4 24 | 1.4% | — | ||
| Q3 24 | 1.6% | — | ||
| Q2 24 | 2.9% | — | ||
| Q1 24 | 1.7% | — |
现金转化率CARTDEC
| Q4 25 | 2.26× | 2.38× | ||
| Q3 25 | 1.99× | — | ||
| Q2 25 | 1.75× | 0.89× | ||
| Q1 25 | 2.81× | — | ||
| Q4 24 | 1.03× | — | ||
| Q3 24 | 1.57× | — | ||
| Q2 24 | 4.00× | — | ||
| Q1 24 | 0.81× | — |
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
CART
| Transaction | $698.0M | 70% |
| Advertising And Other | $294.0M | 30% |
DEC
暂无分部数据
