vs
COMPX INTERNATIONAL INC（CIX）与Dominari Holdings Inc.（DOMH）财务数据对比。点击上方公司名可切换其他公司
COMPX INTERNATIONAL INC的季度营收约是Dominari Holdings Inc.的1.3倍（$37.7M vs $30.1M），COMPX INTERNATIONAL INC净利率更高（12.4% vs -438.1%，领先450.5%），Dominari Holdings Inc.同比增速更快（220.4% vs -1.9%），过去两年Dominari Holdings Inc.的营收复合增速更高（369.1% vs -0.4%）
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。
CIX vs DOMH — 直观对比
营收规模更大
CIX
是对方的1.3倍
$30.1M
营收增速更快
DOMH
高出222.3%
-1.9%
净利率更高
CIX
高出450.5%
-438.1%
两年增速更快
DOMH
近两年复合增速
-0.4%
损益表 — Q4 FY2025 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $37.7M | $30.1M |
| 净利润 | $4.7M | $-131.8M |
| 毛利率 | 32.1% | — |
| 营业利润率 | 15.0% | -8.9% |
| 净利率 | 12.4% | -438.1% |
| 营收同比 | -1.9% | 220.4% |
| 净利润同比 | 3.6% | -12426.2% |
| 每股收益（稀释后） | $0.38 | $-6.94 |
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CIXDOMH
| Q4 25 | $37.7M | $30.1M | ||
| Q3 25 | $40.0M | $50.8M | ||
| Q2 25 | $40.4M | $34.1M | ||
| Q1 25 | $40.3M | $8.1M | ||
| Q4 24 | $38.4M | $9.4M | ||
| Q3 24 | $33.7M | $4.0M | ||
| Q2 24 | $35.9M | $6.2M | ||
| Q1 24 | $38.0M | $1.4M |
净利润CIXDOMH
| Q4 25 | $4.7M | $-131.8M | ||
| Q3 25 | $4.2M | $125.2M | ||
| Q2 25 | $5.5M | $16.6M | ||
| Q1 25 | $5.1M | $-32.5M | ||
| Q4 24 | $4.5M | $1.1M | ||
| Q3 24 | $3.5M | $-4.2M | ||
| Q2 24 | $4.8M | $-6.1M | ||
| Q1 24 | $3.8M | $-5.4M |
毛利率CIXDOMH
| Q4 25 | 32.1% | — | ||
| Q3 25 | 27.6% | — | ||
| Q2 25 | 31.9% | — | ||
| Q1 25 | 30.2% | — | ||
| Q4 24 | 28.8% | — | ||
| Q3 24 | 28.1% | — | ||
| Q2 24 | 31.1% | — | ||
| Q1 24 | 25.5% | — |
营业利润率CIXDOMH
| Q4 25 | 15.0% | -8.9% | ||
| Q3 25 | 11.9% | -3.1% | ||
| Q2 25 | 15.7% | -57.0% | ||
| Q1 25 | 14.6% | -394.6% | ||
| Q4 24 | 12.7% | 0.4% | ||
| Q3 24 | 9.9% | -79.1% | ||
| Q2 24 | 14.2% | -44.3% | ||
| Q1 24 | 9.8% | -205.2% |
净利率CIXDOMH
| Q4 25 | 12.4% | -438.1% | ||
| Q3 25 | 10.6% | 246.4% | ||
| Q2 25 | 13.5% | 48.7% | ||
| Q1 25 | 12.7% | -400.5% | ||
| Q4 24 | 11.7% | 11.4% | ||
| Q3 24 | 10.3% | -104.2% | ||
| Q2 24 | 13.5% | -99.1% | ||
| Q1 24 | 9.9% | -398.0% |
每股收益（稀释后）CIXDOMH
| Q4 25 | $0.38 | $-6.94 | ||
| Q3 25 | $0.34 | $7.27 | ||
| Q2 25 | $0.44 | $1.12 | ||
| Q1 25 | $0.42 | $-3.02 | ||
| Q4 24 | $0.37 | $0.21 | ||
| Q3 24 | $0.28 | $-0.67 | ||
| Q2 24 | $0.39 | $-1.01 | ||
| Q1 24 | $0.31 | $-0.91 |
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 | $54.1M | $80.5M |
| 总债务越低越好 | — | — |
| 股东权益账面价值 | $138.6M | $69.4M |
| 总资产 | $156.2M | $112.9M |
| 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CIXDOMH
| Q4 25 | $54.1M | $80.5M | ||
| Q3 25 | $46.3M | $176.2M | ||
| Q2 25 | $56.2M | $28.2M | ||
| Q1 25 | $56.1M | $18.9M | ||
| Q4 24 | $60.8M | $8.2M | ||
| Q3 24 | $58.8M | $7.2M | ||
| Q2 24 | $82.1M | $12.1M | ||
| Q1 24 | $75.6M | $7.1M |
股东权益CIXDOMH
| Q4 25 | $138.6M | $69.4M | ||
| Q3 25 | $137.7M | $210.2M | ||
| Q2 25 | $149.5M | $88.6M | ||
| Q1 25 | $147.6M | $42.4M | ||
| Q4 24 | $146.1M | $39.9M | ||
| Q3 24 | $145.3M | $38.3M | ||
| Q2 24 | $170.2M | $42.4M | ||
| Q1 24 | $168.9M | $47.7M |
总资产CIXDOMH
| Q4 25 | $156.2M | $112.9M | ||
| Q3 25 | $153.7M | $223.4M | ||
| Q2 25 | $164.8M | $109.3M | ||
| Q1 25 | $162.2M | $52.3M | ||
| Q4 24 | $163.0M | $47.1M | ||
| Q3 24 | $160.1M | $43.4M | ||
| Q2 24 | $185.1M | $49.1M | ||
| Q1 24 | $181.7M | $52.2M |
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 | $22.7M |
| 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CIXDOMH
| Q4 25 | $12.0M | $22.7M | ||
| Q3 25 | $6.3M | $-4.9M | ||
| Q2 25 | $4.7M | $-353.0K | ||
| Q1 25 | $-137.0K | $1.2M | ||
| Q4 24 | $7.3M | $-16.7M | ||
| Q3 24 | $4.1M | $-4.7M | ||
| Q2 24 | $9.8M | $1.4M | ||
| Q1 24 | $1.7M | $-8.6M |
自由现金流CIXDOMH
| Q4 25 | $11.4M | — | ||
| Q3 25 | $5.3M | — | ||
| Q2 25 | $3.4M | — | ||
| Q1 25 | $-959.0K | — | ||
| Q4 24 | $7.1M | — | ||
| Q3 24 | $3.6M | — | ||
| Q2 24 | $9.4M | — | ||
| Q1 24 | $1.4M | — |
自由现金流率CIXDOMH
| Q4 25 | 30.3% | — | ||
| Q3 25 | 13.2% | — | ||
| Q2 25 | 8.4% | — | ||
| Q1 25 | -2.4% | — | ||
| Q4 24 | 18.5% | — | ||
| Q3 24 | 10.8% | — | ||
| Q2 24 | 26.2% | — | ||
| Q1 24 | 3.6% | — |
资本支出强度CIXDOMH
| Q4 25 | 1.6% | — | ||
| Q3 25 | 2.5% | — | ||
| Q2 25 | 3.3% | — | ||
| Q1 25 | 2.0% | — | ||
| Q4 24 | 0.6% | — | ||
| Q3 24 | 1.4% | — | ||
| Q2 24 | 1.2% | — | ||
| Q1 24 | 0.8% | — |
现金转化率CIXDOMH
| Q4 25 | 2.57× | — | ||
| Q3 25 | 1.48× | -0.04× | ||
| Q2 25 | 0.87× | -0.02× | ||
| Q1 25 | -0.03× | — | ||
| Q4 24 | 1.62× | -15.65× | ||
| 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
CIX
| Security Products | $29.5M | 78% |
| Marine Components | $8.2M | 22% |
DOMH
| Chief Operating Decision Maker | $30.1M | 100% |
| Commissions | $458.0K | 2% |
