vs
Calumet, Inc.（CLMT）与挪威国家石油公司（EQNR）财务数据对比。点击上方公司名可切换其他公司
挪威国家石油公司的季度营收约是Calumet, Inc.的25.1倍（$26.0B vs $1.0B）。挪威国家石油公司净利率更高（-0.8% vs -3.6%，领先2.8%）
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。
Equinor ASA是总部位于挪威斯塔万格的跨国能源企业，核心业务为油气开采，运营范围覆盖36个国家，同时布局可再生能源、锂矿开采等领域。该公司多次登上福布斯全球2000强榜单，2023年位列第52位，截至2021年共有员工21126名。
CLMT vs EQNR — 直观对比
营收规模更大
EQNR
是对方的25.1倍
$1.0B
净利率更高
EQNR
高出2.8%
-3.6%
损益表 — Q4 2025 vs Q3 2025
| 指标 | | |
|---|---|---|
| 营收 | $1.0B | $26.0B |
| 净利润 | $-37.3M | $-204.0M |
| 毛利率 | -0.3% | 46.6% |
| 营业利润率 | -6.2% | 20.2% |
| 净利率 | -3.6% | -0.8% |
| 营收同比 | — | 2.4% |
| 净利润同比 | — | -108.9% |
| 每股收益（稀释后） | $-0.43 | $-0.08 |
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CLMTEQNR
| Q4 25 | $1.0B | — | ||
| Q3 25 | $1.1B | $26.0B | ||
| Q2 25 | $1.0B | $25.1B | ||
| Q1 25 | $993.9M | — | ||
| Q3 24 | $1.1B | $25.4B | ||
| Q2 24 | $1.1B | — | ||
| Q2 22 | — | $36.5B | ||
| Q1 22 | — | $36.4B |
净利润CLMTEQNR
| Q4 25 | $-37.3M | — | ||
| Q3 25 | $313.4M | $-204.0M | ||
| Q2 25 | $-147.9M | $1.3B | ||
| Q1 25 | $-162.0M | — | ||
| Q3 24 | $-100.6M | $2.3B | ||
| Q2 24 | $-39.1M | — | ||
| Q2 22 | — | $6.8B | ||
| Q1 22 | — | $4.7B |
毛利率CLMTEQNR
| Q4 25 | -0.3% | — | ||
| Q3 25 | 34.7% | 46.6% | ||
| Q2 25 | -4.2% | 49.3% | ||
| Q1 25 | -8.2% | — | ||
| Q3 24 | 0.4% | 48.5% | ||
| Q2 24 | 5.6% | — | ||
| Q2 22 | — | 62.0% | ||
| Q1 22 | — | 62.9% |
营业利润率CLMTEQNR
| Q4 25 | -6.2% | — | ||
| Q3 25 | 30.0% | 20.2% | ||
| Q2 25 | -9.8% | 22.8% | ||
| Q1 25 | -4.9% | — | ||
| Q3 24 | -5.2% | 27.1% | ||
| Q2 24 | 0.5% | — | ||
| Q2 22 | — | 48.6% | ||
| Q1 22 | — | 50.5% |
净利率CLMTEQNR
| Q4 25 | -3.6% | — | ||
| Q3 25 | 29.1% | -0.8% | ||
| Q2 25 | -14.4% | 5.2% | ||
| Q1 25 | -16.3% | — | ||
| Q3 24 | -9.1% | 9.0% | ||
| Q2 24 | -3.4% | — | ||
| Q2 22 | — | 18.5% | ||
| Q1 22 | — | 13.0% |
每股收益（稀释后）CLMTEQNR
| Q4 25 | $-0.43 | — | ||
| Q3 25 | $3.61 | $-0.08 | ||
| Q2 25 | $-1.70 | $0.50 | ||
| Q1 25 | $-1.87 | — | ||
| Q3 24 | $-1.18 | $0.82 | ||
| Q2 24 | $-0.48 | — | ||
| Q2 22 | — | $2.11 | ||
| Q1 22 | — | $1.46 |
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 | $8.1B |
| 总债务越低越好 | $2.1B | — |
| 股东权益账面价值 | $-732.7M | $40.6B |
| 总资产 | $2.7B | $135.8B |
| 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CLMTEQNR
| Q4 25 | $125.1M | — | ||
| Q3 25 | $94.6M | $8.1B | ||
| Q2 25 | $110.6M | — | ||
| Q1 25 | $123.4M | — | ||
| Q3 24 | $34.6M | $6.2B | ||
| Q2 24 | $7.0M | — | ||
| Q2 22 | — | $20.6B | ||
| Q1 22 | — | — |
总债务CLMTEQNR
| Q4 25 | $2.1B | — | ||
| Q3 25 | $2.1B | — | ||
| Q2 25 | $2.1B | — | ||
| Q1 25 | $2.3B | — | ||
| Q3 24 | $1.7B | — | ||
| Q2 24 | — | — | ||
| Q2 22 | — | — | ||
| Q1 22 | — | — |
股东权益CLMTEQNR
| Q4 25 | $-732.7M | — | ||
| Q3 25 | $-695.3M | $40.6B | ||
| Q2 25 | $-1.0B | — | ||
| Q1 25 | $-862.3M | — | ||
| Q3 24 | $-672.2M | $44.4B | ||
| Q2 24 | $-566.4M | — | ||
| Q2 22 | — | $41.2B | ||
| Q1 22 | — | — |
总资产CLMTEQNR
| Q4 25 | $2.7B | — | ||
| Q3 25 | $2.7B | $135.8B | ||
| Q2 25 | $2.8B | — | ||
| Q1 25 | $2.8B | — | ||
| Q3 24 | $2.6B | — | ||
| Q2 24 | $100 | — | ||
| Q2 22 | — | $152.0B | ||
| Q1 22 | — | — |
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 | $6.3B |
| 自由现金流经营现金流 - 资本支出 | $103.8M | — |
| 自由现金流率自由现金流/营收 | 10.0% | — |
| 资本支出强度资本支出/营收 | 1.2% | — |
| 现金转化率经营现金流/净利润 | — | — |
| 过去12个月自由现金流最近4个季度 | $56.6M | — |
8季度趋势，按日历期对齐
经营现金流CLMTEQNR
| Q4 25 | $116.5M | — | ||
| Q3 25 | $23.5M | $6.3B | ||
| Q2 25 | $-1.8M | $2.5B | ||
| Q1 25 | $-29.3M | — | ||
| Q3 24 | $-15.5M | $6.5B | ||
| Q2 24 | — | — | ||
| Q2 22 | — | $8.5B | ||
| Q1 22 | — | $15.8B |
自由现金流CLMTEQNR
| Q4 25 | $103.8M | — | ||
| Q3 25 | $15.1M | — | ||
| Q2 25 | $-15.4M | — | ||
| Q1 25 | $-46.9M | — | ||
| Q3 24 | $-32.2M | — | ||
| Q2 24 | — | — | ||
| Q2 22 | — | — | ||
| Q1 22 | — | — |
自由现金流率CLMTEQNR
| Q4 25 | 10.0% | — | ||
| Q3 25 | 1.4% | — | ||
| Q2 25 | -1.5% | — | ||
| Q1 25 | -4.7% | — | ||
| Q3 24 | -2.9% | — | ||
| Q2 24 | — | — | ||
| Q2 22 | — | — | ||
| Q1 22 | — | — |
资本支出强度CLMTEQNR
| Q4 25 | 1.2% | — | ||
| Q3 25 | 0.8% | — | ||
| Q2 25 | 1.3% | — | ||
| Q1 25 | 1.8% | — | ||
| Q3 24 | 1.5% | — | ||
| Q2 24 | 2.2% | — | ||
| Q2 22 | — | — | ||
| Q1 22 | — | — |
现金转化率CLMTEQNR
| Q4 25 | — | — | ||
| Q3 25 | 0.07× | — | ||
| Q2 25 | — | 1.88× | ||
| Q1 25 | — | — | ||
| Q3 24 | — | 2.84× | ||
| Q2 24 | — | — | ||
| Q2 22 | — | 1.26× | ||
| Q1 22 | — | 3.35× |
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% |
EQNR
暂无分部数据
