vs
Calumet, Inc.（CLMT）与Deckers Brands（DECK）财务数据对比。点击上方公司名可切换其他公司
Deckers Brands的季度营收约是Calumet, Inc.的1.9倍（$2.0B vs $1.0B），Deckers Brands净利率更高（24.6% vs -3.6%，领先28.2%），Deckers Brands自由现金流更多（$1.0B vs $103.8M）
Calumet是总部位于美国的特种产品企业，专注于生产和分销高价值碳氢化合物与特种化学品，产品覆盖特种油、润滑剂、蜡制品及可再生燃料解决方案，服务北美及全球的工业、消费、交通等下游领域。
Deckers Brands是1973年成立的美国鞋履设计与分销企业，总部位于加利福尼亚州戈利塔，由道格·奥托与卡尔·F·洛普克共同创立。公司旗下拥有UGG、Teva、Hoka等全球知名鞋履品牌，产品覆盖休闲、户外等多个领域，销往世界多地。
CLMT vs DECK — 直观对比
营收规模更大
DECK
是对方的1.9倍
$1.0B
净利率更高
DECK
高出28.2%
-3.6%
自由现金流更多
DECK
多$916.5M
$103.8M
损益表 — Q4 FY2025 vs Q3 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $1.0B | $2.0B |
| 净利润 | $-37.3M | $481.1M |
| 毛利率 | -0.3% | 59.8% |
| 营业利润率 | -6.2% | 31.4% |
| 净利率 | -3.6% | 24.6% |
| 营收同比 | — | 7.1% |
| 净利润同比 | — | 5.3% |
| 每股收益（稀释后） | $-0.43 | $3.33 |
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CLMTDECK
| Q4 25 | $1.0B | $2.0B | ||
| Q3 25 | $1.1B | $1.4B | ||
| Q2 25 | $1.0B | $964.5M | ||
| Q1 25 | $993.9M | $1.0B | ||
| Q4 24 | — | $1.8B | ||
| Q3 24 | $1.1B | $1.3B | ||
| Q2 24 | $1.1B | $825.3M | ||
| Q1 24 | — | $959.8M |
净利润CLMTDECK
| Q4 25 | $-37.3M | $481.1M | ||
| Q3 25 | $313.4M | $268.2M | ||
| Q2 25 | $-147.9M | $139.2M | ||
| Q1 25 | $-162.0M | $151.4M | ||
| Q4 24 | — | $456.7M | ||
| Q3 24 | $-100.6M | $242.3M | ||
| Q2 24 | $-39.1M | $115.6M | ||
| Q1 24 | — | $127.5M |
毛利率CLMTDECK
| Q4 25 | -0.3% | 59.8% | ||
| Q3 25 | 34.7% | 56.2% | ||
| Q2 25 | -4.2% | 55.8% | ||
| Q1 25 | -8.2% | 56.7% | ||
| Q4 24 | — | 60.3% | ||
| Q3 24 | 0.4% | 55.9% | ||
| Q2 24 | 5.6% | 56.9% | ||
| Q1 24 | — | 56.2% |
营业利润率CLMTDECK
| Q4 25 | -6.2% | 31.4% | ||
| Q3 25 | 30.0% | 22.8% | ||
| Q2 25 | -9.8% | 17.1% | ||
| Q1 25 | -4.9% | 17.0% | ||
| Q4 24 | — | 31.0% | ||
| Q3 24 | -5.2% | 23.3% | ||
| Q2 24 | 0.5% | 16.1% | ||
| Q1 24 | — | 15.0% |
净利率CLMTDECK
| Q4 25 | -3.6% | 24.6% | ||
| Q3 25 | 29.1% | 18.7% | ||
| Q2 25 | -14.4% | 14.4% | ||
| Q1 25 | -16.3% | 14.8% | ||
| Q4 24 | — | 25.0% | ||
| Q3 24 | -9.1% | 18.5% | ||
| Q2 24 | -3.4% | 14.0% | ||
| Q1 24 | — | 13.3% |
每股收益（稀释后）CLMTDECK
| Q4 25 | $-0.43 | $3.33 | ||
| Q3 25 | $3.61 | $1.82 | ||
| Q2 25 | $-1.70 | $0.93 | ||
| Q1 25 | $-1.87 | $-2.78 | ||
| Q4 24 | — | $3.00 | ||
| Q3 24 | $-1.18 | $1.59 | ||
| Q2 24 | $-0.48 | $4.52 | ||
| Q1 24 | — | $4.82 |
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 | $125.1M | $2.1B |
| 总债务越低越好 | $2.1B | — |
| 股东权益账面价值 | $-732.7M | $2.6B |
| 总资产 | $2.7B | $4.1B |
| 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CLMTDECK
| Q4 25 | $125.1M | $2.1B | ||
| Q3 25 | $94.6M | $1.4B | ||
| Q2 25 | $110.6M | $1.7B | ||
| Q1 25 | $123.4M | $1.9B | ||
| Q4 24 | — | $2.2B | ||
| Q3 24 | $34.6M | $1.2B | ||
| Q2 24 | $7.0M | $1.4B | ||
| Q1 24 | — | $1.5B |
总债务CLMTDECK
| Q4 25 | $2.1B | — | ||
| Q3 25 | $2.1B | — | ||
| Q2 25 | $2.1B | — | ||
| Q1 25 | $2.3B | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $1.7B | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
股东权益CLMTDECK
| Q4 25 | $-732.7M | $2.6B | ||
| Q3 25 | $-695.3M | $2.5B | ||
| Q2 25 | $-1.0B | $2.5B | ||
| Q1 25 | $-862.3M | $2.5B | ||
| Q4 24 | — | $2.6B | ||
| Q3 24 | $-672.2M | $2.2B | ||
| Q2 24 | $-566.4M | $2.1B | ||
| Q1 24 | — | $2.1B |
总资产CLMTDECK
| Q4 25 | $2.7B | $4.1B | ||
| Q3 25 | $2.7B | $3.8B | ||
| Q2 25 | $2.8B | $3.8B | ||
| Q1 25 | $2.8B | $3.6B | ||
| Q4 24 | — | $4.0B | ||
| Q3 24 | $2.6B | $3.4B | ||
| Q2 24 | $100 | $3.3B | ||
| Q1 24 | — | $3.1B |
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 | $116.5M | $1.0B |
| 自由现金流经营现金流 - 资本支出 | $103.8M | $1.0B |
| 自由现金流率自由现金流/营收 | 10.0% | 52.1% |
| 资本支出强度资本支出/营收 | 1.2% | 1.1% |
| 现金转化率经营现金流/净利润 | — | 2.17× |
| 过去12个月自由现金流最近4个季度 | $56.6M | $929.1M |
8季度趋势，按日历期对齐
经营现金流CLMTDECK
| Q4 25 | $116.5M | $1.0B | ||
| Q3 25 | $23.5M | $8.1M | ||
| Q2 25 | $-1.8M | $36.1M | ||
| Q1 25 | $-29.3M | $-73.0M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | $-15.5M | $-90.5M | ||
| Q2 24 | — | $112.7M | ||
| Q1 24 | — | $-28.7M |
自由现金流CLMTDECK
| Q4 25 | $103.8M | $1.0B | ||
| Q3 25 | $15.1M | $-13.9M | ||
| Q2 25 | $-15.4M | $12.2M | ||
| Q1 25 | $-46.9M | $-89.4M | ||
| Q4 24 | — | $1.1B | ||
| Q3 24 | $-32.2M | $-113.4M | ||
| Q2 24 | — | $90.1M | ||
| Q1 24 | — | $-44.0M |
自由现金流率CLMTDECK
| Q4 25 | 10.0% | 52.1% | ||
| Q3 25 | 1.4% | -1.0% | ||
| Q2 25 | -1.5% | 1.3% | ||
| Q1 25 | -4.7% | -8.8% | ||
| Q4 24 | — | 58.6% | ||
| Q3 24 | -2.9% | -8.6% | ||
| Q2 24 | — | 10.9% | ||
| Q1 24 | — | -4.6% |
资本支出强度CLMTDECK
| Q4 25 | 1.2% | 1.1% | ||
| Q3 25 | 0.8% | 1.5% | ||
| Q2 25 | 1.3% | 2.5% | ||
| Q1 25 | 1.8% | 1.6% | ||
| Q4 24 | — | 1.3% | ||
| Q3 24 | 1.5% | 1.7% | ||
| Q2 24 | 2.2% | 2.7% | ||
| Q1 24 | — | 1.6% |
现金转化率CLMTDECK
| Q4 25 | — | 2.17× | ||
| Q3 25 | 0.07× | 0.03× | ||
| Q2 25 | — | 0.26× | ||
| Q1 25 | — | -0.48× | ||
| Q4 24 | — | 2.40× | ||
| Q3 24 | — | -0.37× | ||
| Q2 24 | — | 0.97× | ||
| Q1 24 | — | -0.22× |
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
CLMT
| Specialty Products And Solutions | $675.9M | 65% |
| Montana Renewables | $294.2M | 28% |
| Performance Brands | $68.5M | 7% |
DECK
| UGG Brand Segment | $1.3B | 67% |
| Hoka Brand Segment | $628.9M | 32% |
| Other Brands Segment | $23.2M | 1% |
