vs
Canopy Growth Corp（CGC）与COMPX INTERNATIONAL INC（CIX）财务数据对比。点击上方公司名可切换其他公司
Canopy Growth Corp的季度营收约是COMPX INTERNATIONAL INC的1.4倍（$54.4M vs $37.7M），COMPX INTERNATIONAL INC净利率更高（12.4% vs -84.0%，领先96.4%），Canopy Growth Corp同比增速更快（-0.3% vs -1.9%），过去两年Canopy Growth Corp的营收复合增速更高（1.2% vs -0.4%）
Canopy Growth Corp前身为Tweed Marijuana Inc，是一家总部位于加拿大安大略省史密斯福尔斯的大麻企业，在北美大麻行业拥有较高知名度，主要从事大麻相关产品的研发、生产与销售业务。
COMPX国际是一家多元化安全与控制产品制造商，主营高性能锁具系统、电子门禁解决方案、人体工学工作站部件及船用五金，核心市场覆盖北美、欧洲，服务商业、住宅、工业、医疗、休闲船舶等领域客户。
CGC vs CIX — 直观对比
营收规模更大
CGC
是对方的1.4倍
$37.7M
营收增速更快
CGC
高出1.6%
-1.9%
净利率更高
CIX
高出96.4%
-84.0%
两年增速更快
CGC
近两年复合增速
-0.4%
损益表 — Q3 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $54.4M | $37.7M |
| 净利润 | $-45.7M | $4.7M |
| 毛利率 | 28.8% | 32.1% |
| 营业利润率 | -35.3% | 15.0% |
| 净利率 | -84.0% | 12.4% |
| 营收同比 | -0.3% | -1.9% |
| 净利润同比 | 48.6% | 3.6% |
| 每股收益（稀释后） | — | $0.38 |
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CGCCIX
| Q4 25 | $54.4M | $37.7M | ||
| Q3 25 | $48.7M | $40.0M | ||
| Q2 25 | $52.7M | $40.4M | ||
| Q1 25 | $47.5M | $40.3M | ||
| Q4 24 | $54.6M | $38.4M | ||
| Q3 24 | $46.0M | $33.7M | ||
| Q2 24 | $48.3M | $35.9M | ||
| Q1 24 | $53.1M | $38.0M |
净利润CGCCIX
| Q4 25 | $-45.7M | $4.7M | ||
| Q3 25 | $-1.2M | $4.2M | ||
| Q2 25 | $-30.3M | $5.5M | ||
| Q1 25 | — | $5.1M | ||
| Q4 24 | $-89.0M | $4.5M | ||
| Q3 24 | $-93.7M | $3.5M | ||
| Q2 24 | $-92.8M | $4.8M | ||
| Q1 24 | — | $3.8M |
毛利率CGCCIX
| Q4 25 | 28.8% | 32.1% | ||
| Q3 25 | 32.8% | 27.6% | ||
| Q2 25 | 25.0% | 31.9% | ||
| Q1 25 | 16.2% | 30.2% | ||
| Q4 24 | 32.2% | 28.8% | ||
| Q3 24 | 34.7% | 28.1% | ||
| Q2 24 | 34.8% | 31.1% | ||
| Q1 24 | 21.3% | 25.5% |
营业利润率CGCCIX
| Q4 25 | -35.3% | 15.0% | ||
| Q3 25 | -25.3% | 11.9% | ||
| Q2 25 | -31.4% | 15.7% | ||
| Q1 25 | — | 14.6% | ||
| Q4 24 | -31.9% | 12.7% | ||
| Q3 24 | -72.9% | 9.9% | ||
| Q2 24 | -44.0% | 14.2% | ||
| Q1 24 | — | 9.8% |
净利率CGCCIX
| Q4 25 | -84.0% | 12.4% | ||
| Q3 25 | -2.5% | 10.6% | ||
| Q2 25 | -57.6% | 13.5% | ||
| Q1 25 | — | 12.7% | ||
| Q4 24 | -163.0% | 11.7% | ||
| Q3 24 | -203.7% | 10.3% | ||
| Q2 24 | -192.0% | 13.5% | ||
| Q1 24 | — | 9.9% |
每股收益（稀释后）CGCCIX
| Q4 25 | — | $0.38 | ||
| Q3 25 | — | $0.34 | ||
| Q2 25 | — | $0.44 | ||
| Q1 25 | — | $0.42 | ||
| Q4 24 | — | $0.37 | ||
| Q3 24 | — | $0.28 | ||
| Q2 24 | — | $0.39 | ||
| Q1 24 | — | $0.31 |
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 | $271.1M | $54.1M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $553.5M | $138.6M |
| 总资产 | $807.5M | $156.2M |
| 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CGCCIX
| Q4 25 | $271.1M | $54.1M | ||
| Q3 25 | $217.6M | $46.3M | ||
| Q2 25 | $104.8M | $56.2M | ||
| Q1 25 | $96.0M | $56.1M | ||
| Q4 24 | $130.2M | $60.8M | ||
| Q3 24 | $168.8M | $58.8M | ||
| Q2 24 | $142.3M | $82.1M | ||
| Q1 24 | $148.5M | $75.6M |
股东权益CGCCIX
| Q4 25 | $553.5M | $138.6M | ||
| Q3 25 | $537.3M | $137.7M | ||
| Q2 25 | $357.0M | $149.5M | ||
| Q1 25 | $355.7M | $147.6M | ||
| Q4 24 | $431.8M | $146.1M | ||
| Q3 24 | $372.1M | $145.3M | ||
| Q2 24 | $389.0M | $170.2M | ||
| Q1 24 | $365.3M | $168.9M |
总资产CGCCIX
| Q4 25 | $807.5M | $156.2M | ||
| Q3 25 | $781.0M | $153.7M | ||
| Q2 25 | $660.4M | $164.8M | ||
| Q1 25 | $669.9M | $162.2M | ||
| Q4 24 | $849.9M | $163.0M | ||
| Q3 24 | $899.6M | $160.1M | ||
| Q2 24 | $938.9M | $185.1M | ||
| Q1 24 | $949.2M | $181.7M |
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 | — | $12.0M |
| 自由现金流经营现金流 - 资本支出 | — | $11.4M |
| 自由现金流率自由现金流/营收 | — | 30.3% |
| 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 | — | 2.57× |
| 过去12个月自由现金流最近4个季度 | — | $19.1M |
8季度趋势，按日历期对齐
经营现金流CGCCIX
| Q4 25 | — | $12.0M | ||
| Q3 25 | — | $6.3M | ||
| Q2 25 | $-7.5M | $4.7M | ||
| Q1 25 | $-121.0M | $-137.0K | ||
| Q4 24 | — | $7.3M | ||
| Q3 24 | — | $4.1M | ||
| Q2 24 | $-37.8M | $9.8M | ||
| Q1 24 | $-205.8M | $1.7M |
自由现金流CGCCIX
| Q4 25 | — | $11.4M | ||
| Q3 25 | — | $5.3M | ||
| Q2 25 | $-8.5M | $3.4M | ||
| Q1 25 | $-128.9M | $-959.0K | ||
| Q4 24 | — | $7.1M | ||
| Q3 24 | — | $3.6M | ||
| Q2 24 | $-40.7M | $9.4M | ||
| Q1 24 | $-208.3M | $1.4M |
自由现金流率CGCCIX
| Q4 25 | — | 30.3% | ||
| Q3 25 | — | 13.2% | ||
| Q2 25 | -16.1% | 8.4% | ||
| Q1 25 | -271.5% | -2.4% | ||
| Q4 24 | — | 18.5% | ||
| Q3 24 | — | 10.8% | ||
| Q2 24 | -84.1% | 26.2% | ||
| Q1 24 | -392.1% | 3.6% |
资本支出强度CGCCIX
| Q4 25 | — | 1.6% | ||
| Q3 25 | — | 2.5% | ||
| Q2 25 | 1.8% | 3.3% | ||
| Q1 25 | 16.6% | 2.0% | ||
| Q4 24 | — | 0.6% | ||
| Q3 24 | — | 1.4% | ||
| Q2 24 | 5.9% | 1.2% | ||
| Q1 24 | 4.7% | 0.8% |
现金转化率CGCCIX
| Q4 25 | — | 2.57× | ||
| Q3 25 | — | 1.48× | ||
| Q2 25 | — | 0.87× | ||
| Q1 25 | — | -0.03× | ||
| Q4 24 | — | 1.62× | ||
| Q3 24 | — | 1.18× | ||
| Q2 24 | — | 2.03× | ||
| Q1 24 | — | 0.45× |
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
CGC
| Other | $24.0M | 44% |
| Canadian Adult Use Cannabis | $22.9M | 42% |
| International Markets Cannabis | $6.2M | 11% |
| Other Geographical Area | $1.2M | 2% |
CIX
| Security Products | $29.5M | 78% |
| Marine Components | $8.2M | 22% |
