vs
科慕（CC）与Copart（CPRT）财务数据对比。点击上方公司名可切换其他公司
科慕的季度营收约是Copart的1.2倍（$1.3B vs $1.2B），Copart净利率更高（35.0% vs -3.5%，领先38.5%），Copart同比增速更快（0.7% vs -2.1%），Copart自由现金流更多（$427.2M vs $92.0M），过去两年Copart的营收复合增速更高（6.4% vs -1.2%）
科慕公司是一家美国化工企业，2015年7月从杜邦分拆成立，总部位于美国特拉华州威尔明顿。公司主营产品包括具备不粘特性的知名品牌特氟龙（聚四氟乙烯PTFE）、二氧化钛以及制冷剂气体，在特种化工领域拥有深厚的技术积累。
Copart是一家跨国在线车辆拍卖及再营销服务提供商，服务保险、租车、车队、金融公司等各类汽车经销商，业务覆盖美国、加拿大、英国、德国等11个国家。总部位于美国得克萨斯州达拉斯，拥有200多处实体网点，运营总面积超1万英亩的车辆存放场地。
CC vs CPRT — 直观对比
营收规模更大
CC
是对方的1.2倍
$1.2B
营收增速更快
CPRT
高出2.8%
-2.1%
净利率更高
CPRT
高出38.5%
-3.5%
自由现金流更多
CPRT
多$335.2M
$92.0M
两年增速更快
CPRT
近两年复合增速
-1.2%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.3B | $1.2B |
| 净利润 | $-47.0M | $403.7M |
| 毛利率 | 11.7% | — |
| 营业利润率 | — | 37.3% |
| 净利率 | -3.5% | 35.0% |
| 营收同比 | -2.1% | 0.7% |
| 净利润同比 | -261.5% | 11.5% |
| 每股收益（稀释后） | $-0.32 | $0.41 |
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CCCPRT
| Q4 25 | $1.3B | $1.2B | ||
| Q3 25 | $1.5B | $1.1B | ||
| Q2 25 | $1.6B | $1.2B | ||
| Q1 25 | $1.4B | $1.2B | ||
| Q4 24 | $1.4B | $1.1B | ||
| Q3 24 | $1.5B | $1.1B | ||
| Q2 24 | $1.6B | $1.1B | ||
| Q1 24 | $1.4B | $1.0B |
净利润CCCPRT
| Q4 25 | $-47.0M | $403.7M | ||
| Q3 25 | $46.0M | $396.4M | ||
| Q2 25 | $-380.0M | $406.6M | ||
| Q1 25 | $-5.0M | $387.4M | ||
| Q4 24 | $-13.0M | $362.1M | ||
| Q3 24 | $-32.0M | $322.6M | ||
| Q2 24 | $60.0M | $382.3M | ||
| Q1 24 | $54.0M | $325.6M |
毛利率CCCPRT
| Q4 25 | 11.7% | — | ||
| Q3 25 | 15.6% | — | ||
| Q2 25 | 17.2% | — | ||
| Q1 25 | 17.3% | — | ||
| Q4 24 | 19.4% | — | ||
| Q3 24 | 19.0% | — | ||
| Q2 24 | 19.8% | — | ||
| Q1 24 | 20.9% | — |
营业利润率CCCPRT
| Q4 25 | — | 37.3% | ||
| Q3 25 | 2.5% | 36.7% | ||
| Q2 25 | -15.4% | 37.3% | ||
| Q1 25 | — | 36.6% | ||
| Q4 24 | -0.1% | 35.4% | ||
| Q3 24 | -2.1% | 33.6% | ||
| Q2 24 | 4.4% | 38.8% | ||
| Q1 24 | 5.1% | 37.2% |
净利率CCCPRT
| Q4 25 | -3.5% | 35.0% | ||
| Q3 25 | 3.1% | 35.2% | ||
| Q2 25 | -23.5% | 33.6% | ||
| Q1 25 | -0.4% | 33.3% | ||
| Q4 24 | -1.0% | 31.6% | ||
| Q3 24 | -2.1% | 30.2% | ||
| Q2 24 | 3.9% | 33.9% | ||
| Q1 24 | 4.0% | 31.9% |
每股收益（稀释后）CCCPRT
| Q4 25 | $-0.32 | $0.41 | ||
| Q3 25 | $0.31 | $0.40 | ||
| Q2 25 | $-2.53 | $0.42 | ||
| Q1 25 | $-0.03 | $0.40 | ||
| Q4 24 | $-0.07 | $0.37 | ||
| Q3 24 | $-0.22 | $0.34 | ||
| Q2 24 | $0.39 | $0.39 | ||
| Q1 24 | $0.36 | $0.33 |
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 | $670.0M | — |
| 总债务越低越好 | $4.1B | — |
| 股东权益账面价值 | $250.0M | $9.6B |
| 总资产 | $7.4B | $10.6B |
| 负债/权益比越低杠杆越低 | 16.40× | — |
8季度趋势，按日历期对齐
现金及短期投资CCCPRT
| Q4 25 | $670.0M | — | ||
| Q3 25 | $613.0M | — | ||
| Q2 25 | $502.0M | — | ||
| Q1 25 | $464.0M | — | ||
| Q4 24 | $713.0M | — | ||
| Q3 24 | $596.0M | — | ||
| Q2 24 | $604.0M | — | ||
| Q1 24 | $746.0M | — |
总债务CCCPRT
| Q4 25 | $4.1B | — | ||
| Q3 25 | $4.1B | — | ||
| Q2 25 | $4.1B | — | ||
| Q1 25 | $4.1B | — | ||
| Q4 24 | $4.1B | — | ||
| Q3 24 | $4.0B | $0 | ||
| Q2 24 | $4.0B | $427.0K | ||
| Q1 24 | $4.0B | $453.0K |
股东权益CCCPRT
| Q4 25 | $250.0M | $9.6B | ||
| Q3 25 | $274.0M | $9.2B | ||
| Q2 25 | $228.0M | $8.8B | ||
| Q1 25 | $566.0M | $8.3B | ||
| Q4 24 | $571.0M | $7.9B | ||
| Q3 24 | $643.0M | $7.5B | ||
| Q2 24 | $714.0M | $7.2B | ||
| Q1 24 | $753.0M | $6.8B |
总资产CCCPRT
| Q4 25 | $7.4B | $10.6B | ||
| Q3 25 | $7.5B | $10.1B | ||
| Q2 25 | $7.5B | $9.7B | ||
| Q1 25 | $7.4B | $9.2B | ||
| Q4 24 | $7.5B | $8.9B | ||
| Q3 24 | $7.5B | $8.4B | ||
| Q2 24 | $7.2B | $8.0B | ||
| Q1 24 | $8.0B | $7.6B |
负债/权益比CCCPRT
| Q4 25 | 16.40× | — | ||
| Q3 25 | 14.96× | — | ||
| Q2 25 | 17.99× | — | ||
| Q1 25 | 7.18× | — | ||
| Q4 24 | 7.11× | — | ||
| Q3 24 | 6.20× | 0.00× | ||
| Q2 24 | 5.53× | 0.00× | ||
| Q1 24 | 5.27× | 0.00× |
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 | $137.0M | $535.3M |
| 自由现金流经营现金流 - 资本支出 | $92.0M | $427.2M |
| 自由现金流率自由现金流/营收 | 6.9% | 37.0% |
| 资本支出强度资本支出/营收 | 3.4% | 9.4% |
| 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 | $51.0M | $1.4B |
8季度趋势，按日历期对齐
经营现金流CCCPRT
| Q4 25 | $137.0M | $535.3M | ||
| Q3 25 | $146.0M | $438.5M | ||
| Q2 25 | $93.0M | $700.9M | ||
| Q1 25 | $-112.0M | $178.1M | ||
| Q4 24 | $138.0M | $482.3M | ||
| Q3 24 | $139.0M | $439.2M | ||
| Q2 24 | $-620.0M | $496.3M | ||
| Q1 24 | $-290.0M | $161.8M |
自由现金流CCCPRT
| Q4 25 | $92.0M | $427.2M | ||
| Q3 25 | $105.0M | $350.8M | ||
| Q2 25 | $50.0M | $572.9M | ||
| Q1 25 | $-196.0M | $61.5M | ||
| Q4 24 | $29.0M | $245.5M | ||
| Q3 24 | $63.0M | $301.3M | ||
| Q2 24 | $-693.0M | $408.5M | ||
| Q1 24 | $-392.0M | $38.8M |
自由现金流率CCCPRT
| Q4 25 | 6.9% | 37.0% | ||
| Q3 25 | 7.0% | 31.2% | ||
| Q2 25 | 3.1% | 47.3% | ||
| Q1 25 | -14.3% | 5.3% | ||
| Q4 24 | 2.1% | 21.4% | ||
| Q3 24 | 4.2% | 28.2% | ||
| Q2 24 | -44.6% | 36.2% | ||
| Q1 24 | -28.8% | 3.8% |
资本支出强度CCCPRT
| Q4 25 | 3.4% | 9.4% | ||
| Q3 25 | 2.7% | 7.8% | ||
| Q2 25 | 2.7% | 10.6% | ||
| Q1 25 | 6.1% | 10.0% | ||
| Q4 24 | 8.0% | 20.6% | ||
| Q3 24 | 5.0% | 12.9% | ||
| Q2 24 | 4.7% | 7.8% | ||
| Q1 24 | 7.5% | 12.1% |
现金转化率CCCPRT
| Q4 25 | — | 1.33× | ||
| Q3 25 | 3.17× | 1.11× | ||
| Q2 25 | — | 1.72× | ||
| Q1 25 | — | 0.46× | ||
| Q4 24 | — | 1.33× | ||
| Q3 24 | — | 1.36× | ||
| Q2 24 | -10.33× | 1.30× | ||
| Q1 24 | -5.37× | 0.50× |
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
CC
| Titanium Technologies | $563.0M | 42% |
| Thermal And Specialized Solutions | $443.0M | 33% |
| Advanced Performance Materials | $312.0M | 23% |
| Other Non-Reportable Segment | $12.0M | 1% |
CPRT
| Services | $952.1M | 82% |
| Other | $203.0M | 18% |
