vs
西铁城（CIA）与Shoals Technologies Group, Inc.（SHLS）财务数据对比。点击上方公司名可切换其他公司
Shoals Technologies Group, Inc.的季度营收约是西铁城的2.0倍（$140.6M vs $72.1M），西铁城净利率更高（10.2% vs -0.2%，领先10.4%），Shoals Technologies Group, Inc.同比增速更快（74.9% vs 13.5%），过去两年Shoals Technologies Group, Inc.的营收复合增速更高（19.0% vs 11.7%）
西铁城钟表株式会社，又称西铁城集团，是总部位于日本东京西东京市的知名跨国电子企业，核心业务为腕表制造，是西铁城集团的核心企业。除西铁城品牌腕表外，集团还拥有美国钟表公司宝路华，业务同时涵盖计算器、打印机、医疗设备与精密CNC加工设备制造。
Shoals科技集团是可再生能源及电动出行领域的电气系统平衡解决方案供应商，核心产品覆盖光伏、储能及充电桩用连接组件，主要服务北美、欧洲、亚太市场的公用事业、工商业及民用客户。
CIA vs SHLS — 直观对比
营收规模更大
SHLS
是对方的2.0倍
$72.1M
营收增速更快
SHLS
高出61.4%
13.5%
净利率更高
CIA
高出10.4%
-0.2%
两年增速更快
SHLS
近两年复合增速
11.7%
损益表 — Q4 FY2025 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $72.1M | $140.6M |
| 净利润 | $7.3M | $-297.0K |
| 毛利率 | — | 29.2% |
| 营业利润率 | 10.9% | 5.5% |
| 净利率 | 10.2% | -0.2% |
| 营收同比 | 13.5% | 74.9% |
| 净利润同比 | 102.7% | -5.3% |
| 每股收益（稀释后） | — | $0.00 |
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CIASHLS
| Q1 26 | — | $140.6M | ||
| Q4 25 | $72.1M | $148.3M | ||
| Q3 25 | $62.8M | $135.8M | ||
| Q2 25 | $65.1M | $110.8M | ||
| Q1 25 | $55.7M | $80.4M | ||
| Q4 24 | $63.5M | $107.0M | ||
| Q3 24 | $61.7M | $102.2M | ||
| Q2 24 | $62.1M | $99.2M |
净利润CIASHLS
| Q1 26 | — | $-297.0K | ||
| Q4 25 | $7.3M | $8.1M | ||
| Q3 25 | $2.4M | $11.9M | ||
| Q2 25 | $6.5M | $13.9M | ||
| Q1 25 | $-1.6M | $-282.0K | ||
| Q4 24 | $3.6M | $7.8M | ||
| Q3 24 | $2.8M | $-267.0K | ||
| Q2 24 | $4.0M | $11.8M |
毛利率CIASHLS
| Q1 26 | — | 29.2% | ||
| Q4 25 | — | 31.6% | ||
| Q3 25 | — | 37.0% | ||
| Q2 25 | — | 37.2% | ||
| Q1 25 | — | 35.0% | ||
| Q4 24 | — | 37.6% | ||
| Q3 24 | — | 24.8% | ||
| Q2 24 | — | 40.3% |
营业利润率CIASHLS
| Q1 26 | — | 5.5% | ||
| Q4 25 | 10.9% | 11.7% | ||
| Q3 25 | 7.1% | 13.7% | ||
| Q2 25 | 10.6% | 14.4% | ||
| Q1 25 | -3.2% | 5.4% | ||
| Q4 24 | 5.9% | 15.4% | ||
| Q3 24 | 4.9% | 4.4% | ||
| Q2 24 | 5.3% | 18.7% |
净利率CIASHLS
| Q1 26 | — | -0.2% | ||
| Q4 25 | 10.2% | 5.5% | ||
| Q3 25 | 3.8% | 8.7% | ||
| Q2 25 | 9.9% | 12.5% | ||
| Q1 25 | -2.9% | -0.4% | ||
| Q4 24 | 5.7% | 7.3% | ||
| Q3 24 | 4.5% | -0.3% | ||
| Q2 24 | 6.4% | 11.9% |
每股收益（稀释后）CIASHLS
| Q1 26 | — | $0.00 | ||
| Q4 25 | — | $0.05 | ||
| Q3 25 | — | $0.07 | ||
| Q2 25 | — | $0.08 | ||
| Q1 25 | — | $0.00 | ||
| Q4 24 | — | $0.04 | ||
| Q3 24 | — | $0.00 | ||
| Q2 24 | — | $0.07 |
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 | $23.0M | $1.9M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $235.0M | $601.6M |
| 总资产 | $1.8B | $1.0B |
| 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CIASHLS
| Q1 26 | — | $1.9M | ||
| Q4 25 | $23.0M | $7.3M | ||
| Q3 25 | $23.1M | $8.6M | ||
| Q2 25 | $22.7M | $4.7M | ||
| Q1 25 | $18.4M | $35.6M | ||
| Q4 24 | $29.3M | $23.5M | ||
| Q3 24 | $32.4M | $11.1M | ||
| Q2 24 | $26.3M | $3.2M |
总债务CIASHLS
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $141.8M | ||
| Q4 24 | — | $141.8M | ||
| Q3 24 | — | $141.8M | ||
| Q2 24 | — | $146.8M |
股东权益CIASHLS
| Q1 26 | — | $601.6M | ||
| Q4 25 | $235.0M | $600.0M | ||
| Q3 25 | $225.6M | $589.6M | ||
| Q2 25 | $229.0M | $575.4M | ||
| Q1 25 | $218.1M | $558.9M | ||
| Q4 24 | $210.4M | $556.8M | ||
| Q3 24 | $207.6M | $545.2M | ||
| Q2 24 | $191.5M | $544.6M |
总资产CIASHLS
| Q1 26 | — | $1.0B | ||
| Q4 25 | $1.8B | $904.1M | ||
| Q3 25 | $1.7B | $851.8M | ||
| Q2 25 | $1.7B | $795.0M | ||
| Q1 25 | $1.7B | $788.4M | ||
| Q4 24 | $1.7B | $793.1M | ||
| Q3 24 | $1.7B | $801.3M | ||
| Q2 24 | $1.7B | $788.4M |
负债/权益比CIASHLS
| Q1 26 | — | — | ||
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 0.25× | ||
| Q4 24 | — | 0.25× | ||
| Q3 24 | — | 0.26× | ||
| Q2 24 | — | 0.27× |
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 | $18.0M | — |
| 自由现金流经营现金流 - 资本支出 | $17.5M | — |
| 自由现金流率自由现金流/营收 | 24.3% | — |
| 资本支出强度资本支出/营收 | 0.6% | — |
| 现金转化率经营现金流/净利润 | 2.45× | — |
| 过去12个月自由现金流最近4个季度 | $26.1M | — |
8季度趋势，按日历期对齐
经营现金流CIASHLS
| Q1 26 | — | — | ||
| Q4 25 | $18.0M | $-4.1M | ||
| Q3 25 | $4.7M | $19.4M | ||
| Q2 25 | $3.5M | $-13.8M | ||
| Q1 25 | $748.0K | $15.6M | ||
| Q4 24 | $31.9M | $14.0M | ||
| Q3 24 | $9.7M | $15.7M | ||
| Q2 24 | $4.6M | $37.8M |
自由现金流CIASHLS
| Q1 26 | — | — | ||
| Q4 25 | $17.5M | $-11.3M | ||
| Q3 25 | $4.6M | $9.0M | ||
| Q2 25 | $3.3M | $-26.0M | ||
| Q1 25 | $641.0K | $12.3M | ||
| Q4 24 | $31.3M | $12.5M | ||
| Q3 24 | $9.3M | $13.3M | ||
| Q2 24 | $4.5M | $35.8M |
自由现金流率CIASHLS
| Q1 26 | — | — | ||
| Q4 25 | 24.3% | -7.6% | ||
| Q3 25 | 7.3% | 6.6% | ||
| Q2 25 | 5.1% | -23.5% | ||
| Q1 25 | 1.2% | 15.4% | ||
| Q4 24 | 49.2% | 11.6% | ||
| Q3 24 | 15.1% | 13.0% | ||
| Q2 24 | 7.2% | 36.1% |
资本支出强度CIASHLS
| Q1 26 | — | — | ||
| Q4 25 | 0.6% | 4.8% | ||
| Q3 25 | 0.1% | 7.7% | ||
| Q2 25 | 0.3% | 11.0% | ||
| Q1 25 | 0.2% | 4.0% | ||
| Q4 24 | 1.0% | 1.4% | ||
| Q3 24 | 0.6% | 2.3% | ||
| Q2 24 | 0.2% | 2.0% |
现金转化率CIASHLS
| Q1 26 | — | — | ||
| Q4 25 | 2.45× | -0.50× | ||
| Q3 25 | 1.93× | 1.63× | ||
| Q2 25 | 0.54× | -1.00× | ||
| Q1 25 | — | — | ||
| Q4 24 | 8.81× | 1.79× | ||
| Q3 24 | 3.48× | — | ||
| Q2 24 | 1.16× | 3.21× |
财务流量对比
营收 → 毛利润 → 营业利润 → 净利润流向图
