vs
雅培（CLB）与NCS Multistage Holdings, Inc.（NCSM）财务数据对比。点击上方公司名可切换其他公司
雅培的季度营收约是NCS Multistage Holdings, Inc.的2.7倍（$138.3M vs $50.6M）。NCS Multistage Holdings, Inc.净利率更高（29.5% vs 3.6%，领先26.0%）。NCS Multistage Holdings, Inc.同比增速更快（12.5% vs 7.0%）。NCS Multistage Holdings, Inc.自由现金流更多（$12.9M vs $5.0M）。过去两年NCS Multistage Holdings, Inc.的营收复合增速更高（7.4% vs 3.3%）
雅培是一家总部位于美国伊利诺伊州阿伯特公园的跨国医疗保健企业，在全球医疗健康领域开展业务，主营诊断产品、营养健康产品、医疗器械，同时在美国境外销售医药产品，是全球知名的医疗健康提供商。
NCS Multistage Holdings是一家全球能源技术与油田服务提供商，主营油气勘探生产用的完井系统与多级压裂工具，服务覆盖北美、拉美、中东及亚太市场，助力上游能源客户提升作业效率与资源采收率。
CLB vs NCSM — 直观对比
营收规模更大
CLB
是对方的2.7倍
$50.6M
营收增速更快
NCSM
高出5.5%
7.0%
净利率更高
NCSM
高出26.0%
3.6%
自由现金流更多
NCSM
多$7.9M
$5.0M
两年增速更快
NCSM
近两年复合增速
3.3%
损益表 — Q4 2025 vs Q4 2025
| 指标 | | |
|---|---|---|
| 营收 | $138.3M | $50.6M |
| 净利润 | $4.9M | $15.0M |
| 毛利率 | 20.8% | — |
| 营业利润率 | 11.5% | 10.3% |
| 净利率 | 3.6% | 29.5% |
| 营收同比 | 7.0% | 12.5% |
| 净利润同比 | -33.2% | 331.0% |
| 每股收益（稀释后） | $0.11 | $5.43 |
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CLBNCSM
| Q4 25 | $138.3M | $50.6M | ||
| Q3 25 | $134.5M | $46.5M | ||
| Q2 25 | $130.2M | $36.5M | ||
| Q1 25 | $123.6M | $50.0M | ||
| Q4 24 | $129.2M | $45.0M | ||
| Q3 24 | $134.4M | $44.0M | ||
| Q2 24 | $130.6M | $29.7M | ||
| Q1 24 | $129.6M | $43.9M |
净利润CLBNCSM
| Q4 25 | $4.9M | $15.0M | ||
| Q3 25 | $14.2M | $3.8M | ||
| Q2 25 | $10.6M | $924.0K | ||
| Q1 25 | $-154.0K | $4.1M | ||
| Q4 24 | $7.4M | $3.5M | ||
| Q3 24 | $11.7M | $4.1M | ||
| Q2 24 | $9.0M | $-3.1M | ||
| Q1 24 | $3.2M | $2.1M |
毛利率CLBNCSM
| Q4 25 | 20.8% | — | ||
| Q3 25 | 22.0% | — | ||
| Q2 25 | 20.3% | — | ||
| Q1 25 | 19.5% | — | ||
| Q4 24 | 17.8% | — | ||
| Q3 24 | 20.5% | — | ||
| Q2 24 | 21.2% | — | ||
| Q1 24 | 19.3% | — |
营业利润率CLBNCSM
| Q4 25 | 11.5% | 10.3% | ||
| Q3 25 | 15.6% | 6.6% | ||
| Q2 25 | 11.7% | -5.6% | ||
| Q1 25 | 3.6% | 8.6% | ||
| Q4 24 | 11.0% | 6.5% | ||
| Q3 24 | 14.7% | 6.9% | ||
| Q2 24 | 12.3% | -14.0% | ||
| Q1 24 | 6.6% | 5.7% |
净利率CLBNCSM
| Q4 25 | 3.6% | 29.5% | ||
| Q3 25 | 10.6% | 8.2% | ||
| Q2 25 | 8.2% | 2.5% | ||
| Q1 25 | -0.1% | 8.1% | ||
| Q4 24 | 5.7% | 7.7% | ||
| Q3 24 | 8.7% | 9.4% | ||
| Q2 24 | 6.9% | -10.4% | ||
| Q1 24 | 2.5% | 4.7% |
每股收益（稀释后）CLBNCSM
| Q4 25 | $0.11 | $5.43 | ||
| Q3 25 | $0.30 | $1.37 | ||
| Q2 25 | $0.22 | $0.34 | ||
| Q1 25 | $0.00 | $1.51 | ||
| Q4 24 | $0.15 | $1.34 | ||
| Q3 24 | $0.25 | $1.60 | ||
| Q2 24 | $0.19 | $-1.21 | ||
| Q1 24 | $0.07 | $0.82 |
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 | $22.7M | $36.7M |
| 总债务越低越好 | $110.3M | $5.3M |
| 股东权益账面价值 | $266.0M | $126.2M |
| 总资产 | $584.0M | $181.2M |
| 负债/权益比越低杠杆越低 | 0.41× | 0.04× |
8季度趋势，按日历期对齐
现金及短期投资CLBNCSM
| Q4 25 | $22.7M | $36.7M | ||
| Q3 25 | $25.6M | $25.3M | ||
| Q2 25 | $31.2M | $25.4M | ||
| Q1 25 | $22.1M | $23.0M | ||
| Q4 24 | $19.2M | $25.9M | ||
| Q3 24 | $21.5M | $15.3M | ||
| Q2 24 | $17.7M | $18.6M | ||
| Q1 24 | $14.9M | $14.0M |
总债务CLBNCSM
| Q4 25 | $110.3M | $5.3M | ||
| Q3 25 | $114.1M | $5.1M | ||
| Q2 25 | $124.6M | $5.5M | ||
| Q1 25 | $124.4M | $5.4M | ||
| Q4 24 | $126.1M | $6.0M | ||
| Q3 24 | $139.9M | $6.5M | ||
| Q2 24 | $147.6M | $6.8M | ||
| Q1 24 | $160.4M | $6.4M |
股东权益CLBNCSM
| Q4 25 | $266.0M | $126.2M | ||
| Q3 25 | $271.3M | $110.1M | ||
| Q2 25 | $261.3M | $106.4M | ||
| Q1 25 | $253.4M | $103.2M | ||
| Q4 24 | $246.6M | $98.8M | ||
| Q3 24 | $250.7M | $96.0M | ||
| Q2 24 | $240.3M | $91.0M | ||
| Q1 24 | $232.2M | $93.7M |
总资产CLBNCSM
| Q4 25 | $584.0M | $181.2M | ||
| Q3 25 | $591.4M | $162.0M | ||
| Q2 25 | $602.1M | $158.0M | ||
| Q1 25 | $591.5M | $155.1M | ||
| Q4 24 | $585.1M | $152.8M | ||
| Q3 24 | $600.5M | $145.8M | ||
| Q2 24 | $597.8M | $139.4M | ||
| Q1 24 | $597.8M | $140.9M |
负债/权益比CLBNCSM
| Q4 25 | 0.41× | 0.04× | ||
| Q3 25 | 0.42× | 0.05× | ||
| Q2 25 | 0.48× | 0.05× | ||
| Q1 25 | 0.49× | 0.05× | ||
| Q4 24 | 0.51× | 0.06× | ||
| Q3 24 | 0.56× | 0.07× | ||
| Q2 24 | 0.61× | 0.08× | ||
| Q1 24 | 0.69× | 0.07× |
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 | $7.9M | $13.1M |
| 自由现金流经营现金流 - 资本支出 | $5.0M | $12.9M |
| 自由现金流率自由现金流/营收 | 3.6% | 25.5% |
| 资本支出强度资本支出/营收 | 2.1% | 0.4% |
| 现金转化率经营现金流/净利润 | 1.61× | 0.88× |
| 过去12个月自由现金流最近4个季度 | $25.8M | $21.0M |
8季度趋势，按日历期对齐
经营现金流CLBNCSM
| Q4 25 | $7.9M | $13.1M | ||
| Q3 25 | $8.5M | $7.2M | ||
| Q2 25 | $13.9M | $3.5M | ||
| Q1 25 | $6.7M | $-1.6M | ||
| Q4 24 | $20.6M | $10.6M | ||
| Q3 24 | $13.1M | $-2.0M | ||
| Q2 24 | $17.1M | $6.0M | ||
| Q1 24 | $5.5M | $-1.9M |
自由现金流CLBNCSM
| Q4 25 | $5.0M | $12.9M | ||
| Q3 25 | $6.5M | $6.9M | ||
| Q2 25 | $10.4M | $3.2M | ||
| Q1 25 | $3.9M | $-2.1M | ||
| Q4 24 | $17.4M | $10.4M | ||
| Q3 24 | $10.4M | $-2.5M | ||
| Q2 24 | $14.3M | $5.6M | ||
| Q1 24 | $2.5M | $-2.2M |
自由现金流率CLBNCSM
| Q4 25 | 3.6% | 25.5% | ||
| Q3 25 | 4.8% | 14.9% | ||
| Q2 25 | 8.0% | 8.9% | ||
| Q1 25 | 3.1% | -4.2% | ||
| Q4 24 | 13.4% | 23.1% | ||
| Q3 24 | 7.7% | -5.6% | ||
| Q2 24 | 10.9% | 19.0% | ||
| Q1 24 | 1.9% | -5.0% |
资本支出强度CLBNCSM
| Q4 25 | 2.1% | 0.4% | ||
| Q3 25 | 1.5% | 0.5% | ||
| Q2 25 | 2.7% | 0.8% | ||
| Q1 25 | 2.3% | 0.9% | ||
| Q4 24 | 2.5% | 0.5% | ||
| Q3 24 | 2.0% | 1.0% | ||
| Q2 24 | 2.2% | 1.1% | ||
| Q1 24 | 2.4% | 0.7% |
现金转化率CLBNCSM
| Q4 25 | 1.61× | 0.88× | ||
| Q3 25 | 0.60× | 1.88× | ||
| Q2 25 | 1.31× | 3.81× | ||
| Q1 25 | — | -0.41× | ||
| Q4 24 | 2.78× | 3.07× | ||
| Q3 24 | 1.12× | -0.49× | ||
| Q2 24 | 1.90× | — | ||
| Q1 24 | 1.72× | -0.91× |
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
CLB
| Services | $107.0M | 77% |
| Products | $31.3M | 23% |
NCSM
| Products | $33.8M | 67% |
| Services | $16.8M | 33% |
