vs
CI&T Inc（CINT）与FORWARD AIR CORP（FWRD）财务数据对比。点击上方公司名可切换其他公司
FORWARD AIR CORP的季度营收约是CI&T Inc的1.3倍（$631.2M vs $489.6M），CI&T Inc净利率更高（8.3% vs -4.5%，领先12.8%），CI&T Inc同比增速更快（11.5% vs -0.3%）
CI&T Inc是全球数字化转型服务提供商，提供定制软件开发、云迁移、数据分析、用户体验设计、人工智能落地等端到端解决方案，服务零售、金融、医疗、制造等多个行业客户，业务覆盖美洲、欧洲及亚太地区。
Forward Air Corp是北美领先的轻资产物流运输服务商，核心业务包括加急零担货运、最后一公里配送、多式联运、仓储及供应链解决方案，服务覆盖美加墨地区，主要服务电商、零售、制造、汽车等行业。
CINT vs FWRD — 直观对比
营收规模更大
FWRD
是对方的1.3倍
$489.6M
营收增速更快
CINT
高出11.8%
-0.3%
净利率更高
CINT
高出12.8%
-4.5%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $489.6M | $631.2M |
| 净利润 | $40.6M | $-28.3M |
| 毛利率 | 32.0% | — |
| 营业利润率 | 13.4% | -0.5% |
| 净利率 | 8.3% | -4.5% |
| 营收同比 | 11.5% | -0.3% |
| 净利润同比 | 37.7% | 22.2% |
| 每股收益（稀释后） | $0.30 | $-0.90 |
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CINTFWRD
| Q4 25 | $489.6M | $631.2M | ||
| Q3 25 | — | $631.8M | ||
| Q2 25 | — | $618.8M | ||
| Q1 25 | — | $613.3M | ||
| Q4 24 | $439.0M | $632.8M | ||
| Q3 24 | — | $655.9M | ||
| Q2 24 | — | $643.7M | ||
| Q1 24 | — | $541.8M |
净利润CINTFWRD
| Q4 25 | $40.6M | $-28.3M | ||
| Q3 25 | — | $-16.3M | ||
| Q2 25 | — | $-12.6M | ||
| Q1 25 | — | $-50.6M | ||
| Q4 24 | $29.5M | $-36.4M | ||
| Q3 24 | — | $-73.4M | ||
| Q2 24 | — | $-645.4M | ||
| Q1 24 | — | $-61.7M |
毛利率CINTFWRD
| Q4 25 | 32.0% | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 34.2% | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
营业利润率CINTFWRD
| Q4 25 | 13.4% | -0.5% | ||
| Q3 25 | — | 2.4% | ||
| Q2 25 | — | 3.2% | ||
| Q1 25 | — | 0.8% | ||
| Q4 24 | 12.7% | 12.0% | ||
| Q3 24 | — | 3.5% | ||
| Q2 24 | — | -170.2% | ||
| Q1 24 | — | -12.1% |
净利率CINTFWRD
| Q4 25 | 8.3% | -4.5% | ||
| Q3 25 | — | -2.6% | ||
| Q2 25 | — | -2.0% | ||
| Q1 25 | — | -8.3% | ||
| Q4 24 | 6.7% | -5.8% | ||
| Q3 24 | — | -11.2% | ||
| Q2 24 | — | -100.3% | ||
| Q1 24 | — | -11.4% |
每股收益（稀释后）CINTFWRD
| Q4 25 | $0.30 | $-0.90 | ||
| Q3 25 | — | $-0.52 | ||
| Q2 25 | — | $-0.41 | ||
| Q1 25 | — | $-1.68 | ||
| Q4 24 | $0.22 | $-1.69 | ||
| Q3 24 | — | $-2.66 | ||
| Q2 24 | — | $-23.47 | ||
| Q1 24 | — | $-2.81 |
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 | $47.9M | $106.0M |
| 总债务越低越好 | $122.6M | $1.7B |
| 股东权益账面价值 | $308.9M | $113.3M |
| 总资产 | $550.5M | $2.7B |
| 负债/权益比越低杠杆越低 | 0.40× | 14.89× |
8季度趋势，按日历期对齐
现金及短期投资CINTFWRD
| Q4 25 | $47.9M | $106.0M | ||
| Q3 25 | — | $140.4M | ||
| Q2 25 | — | $95.1M | ||
| Q1 25 | — | $116.3M | ||
| Q4 24 | $56.6M | $104.9M | ||
| Q3 24 | — | $136.6M | ||
| Q2 24 | — | $84.9M | ||
| Q1 24 | — | $152.0M |
总债务CINTFWRD
| Q4 25 | $122.6M | $1.7B | ||
| Q3 25 | — | $1.7B | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | $138.7M | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | $1.7B |
股东权益CINTFWRD
| Q4 25 | $308.9M | $113.3M | ||
| Q3 25 | — | $139.8M | ||
| Q2 25 | — | $151.8M | ||
| Q1 25 | — | $154.6M | ||
| Q4 24 | $280.1M | $201.7M | ||
| Q3 24 | — | $226.1M | ||
| Q2 24 | — | $283.8M | ||
| Q1 24 | — | $926.1M |
总资产CINTFWRD
| Q4 25 | $550.5M | $2.7B | ||
| Q3 25 | — | $2.8B | ||
| Q2 25 | — | $2.8B | ||
| Q1 25 | — | $2.8B | ||
| Q4 24 | $526.4M | $2.8B | ||
| Q3 24 | — | $3.1B | ||
| Q2 24 | — | $3.1B | ||
| Q1 24 | — | $4.0B |
负债/权益比CINTFWRD
| Q4 25 | 0.40× | 14.89× | ||
| Q3 25 | — | 12.05× | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 0.50× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | 1.81× |
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 | $60.6M | — |
| 自由现金流经营现金流 - 资本支出 | $45.8M | — |
| 自由现金流率自由现金流/营收 | 9.4% | — |
| 资本支出强度资本支出/营收 | 3.0% | 1.3% |
| 现金转化率经营现金流/净利润 | 1.49× | — |
| 过去12个月自由现金流最近4个季度 | — | — |
8季度趋势，按日历期对齐
经营现金流CINTFWRD
| Q4 25 | $60.6M | — | ||
| Q3 25 | — | $52.7M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $27.6M | ||
| Q4 24 | $69.0M | $-23.2M | ||
| Q3 24 | — | $51.2M | ||
| Q2 24 | — | $-45.2M | ||
| Q1 24 | — | $-51.7M |
自由现金流CINTFWRD
| Q4 25 | $45.8M | — | ||
| Q3 25 | — | $48.6M | ||
| Q2 25 | — | — | ||
| Q1 25 | — | $15.7M | ||
| Q4 24 | $58.4M | $-30.5M | ||
| Q3 24 | — | $40.7M | ||
| Q2 24 | — | $-59.6M | ||
| Q1 24 | — | $-56.7M |
自由现金流率CINTFWRD
| Q4 25 | 9.4% | — | ||
| Q3 25 | — | 7.7% | ||
| Q2 25 | — | — | ||
| Q1 25 | — | 2.6% | ||
| Q4 24 | 13.3% | -4.8% | ||
| Q3 24 | — | 6.2% | ||
| Q2 24 | — | -9.3% | ||
| Q1 24 | — | -10.5% |
资本支出强度CINTFWRD
| Q4 25 | 3.0% | 1.3% | ||
| Q3 25 | — | 0.7% | ||
| Q2 25 | — | 0.8% | ||
| Q1 25 | — | 1.9% | ||
| Q4 24 | 2.4% | 1.1% | ||
| Q3 24 | — | 1.6% | ||
| Q2 24 | — | 2.2% | ||
| Q1 24 | — | 0.9% |
现金转化率CINTFWRD
| Q4 25 | 1.49× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 2.34× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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
CINT
暂无分部数据
FWRD
| Omni Logistics Segment | $359.8M | 57% |
| Network | $183.9M | 29% |
| Intermodal Segment | $50.2M | 8% |
| Truckload | $41.6M | 7% |
