vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与DROPBOX, INC.（DBX）财务数据对比。点击上方公司名可切换其他公司
DROPBOX, INC.的季度营收约是COMPASS MINERALS INTERNATIONAL INC的1.6倍（$636.2M vs $396.1M），DROPBOX, INC.净利率更高（17.1% vs 4.7%，领先12.4%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs -1.1%），DROPBOX, INC.自由现金流更多（$224.9M vs $-59.8M），过去两年COMPASS MINERALS INTERNATIONAL INC的营收复合增速更高（4.3% vs 0.4%）
指南针矿产国际是一家美国上市矿产企业，总部位于堪萨斯州欧弗兰帕克，是盐、氯化镁和硫酸钾等产品的领先生产商。公司面向北美和英国客户供应经处理与未经处理的散装道路除冰盐，同时向全球种植者提供植物营养产品，此外也生产民用除冰、水质调节产品及相关商用产品。
Dropbox是总部位于美国加利福尼亚州旧金山的云服务企业，2007年由麻省理工学院学生德鲁·休斯顿与阿拉什·费尔多西创立，初创阶段获得创业孵化器Y Combinator的种子投资，核心业务包含云存储、文件同步、个人云及配套客户端软件等服务。
CMP vs DBX — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $636.2M |
| 净利润 | $18.6M | $108.7M |
| 毛利率 | 16.0% | 79.2% |
| 营业利润率 | 9.2% | 25.5% |
| 净利率 | 4.7% | 17.1% |
| 营收同比 | 28.9% | -1.1% |
| 净利润同比 | 178.8% | 5.7% |
| 每股收益（稀释后） | $0.43 | $0.43 |
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
| Q4 25 | $396.1M | $636.2M | ||
| Q3 25 | $227.5M | $634.4M | ||
| Q2 25 | $214.6M | $625.7M | ||
| Q1 25 | $494.6M | $624.7M | ||
| Q4 24 | $307.2M | $643.6M | ||
| Q3 24 | $208.8M | $638.8M | ||
| Q2 24 | $202.9M | $634.5M | ||
| Q1 24 | $364.0M | $631.3M |
| Q4 25 | $18.6M | $108.7M | ||
| Q3 25 | $-7.2M | $123.8M | ||
| Q2 25 | $-17.0M | $125.6M | ||
| Q1 25 | $-32.0M | $150.3M | ||
| Q4 24 | $-23.6M | $102.8M | ||
| Q3 24 | $-48.3M | $106.7M | ||
| Q2 24 | $-43.6M | $110.5M | ||
| Q1 24 | $-38.9M | $132.3M |
| Q4 25 | 16.0% | 79.2% | ||
| Q3 25 | 16.9% | 79.8% | ||
| Q2 25 | 19.2% | 80.2% | ||
| Q1 25 | 15.5% | 81.3% | ||
| Q4 24 | 11.2% | 81.2% | ||
| Q3 24 | 9.3% | 82.5% | ||
| Q2 24 | 16.1% | 83.1% | ||
| Q1 24 | 19.7% | 83.2% |
| Q4 25 | 9.2% | 25.5% | ||
| Q3 25 | 5.3% | 27.5% | ||
| Q2 25 | 7.4% | 26.9% | ||
| Q1 25 | -0.6% | 29.4% | ||
| Q4 24 | 0.2% | 13.7% | ||
| Q3 24 | -14.3% | 20.0% | ||
| Q2 24 | 2.9% | 20.0% | ||
| Q1 24 | -10.8% | 22.7% |
| Q4 25 | 4.7% | 17.1% | ||
| Q3 25 | -3.2% | 19.5% | ||
| Q2 25 | -7.9% | 20.1% | ||
| Q1 25 | -6.5% | 24.1% | ||
| Q4 24 | -7.7% | 16.0% | ||
| Q3 24 | -23.1% | 16.7% | ||
| Q2 24 | -21.5% | 17.4% | ||
| Q1 24 | -10.7% | 21.0% |
| Q4 25 | $0.43 | $0.43 | ||
| Q3 25 | — | $0.47 | ||
| Q2 25 | $-0.41 | $0.45 | ||
| Q1 25 | $-0.77 | $0.51 | ||
| Q4 24 | $-0.57 | $0.33 | ||
| Q3 24 | $-1.17 | $0.34 | ||
| Q2 24 | $-1.05 | $0.34 | ||
| Q1 24 | $-0.94 | $0.39 |
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 | $46.7M | $891.3M |
| 总债务越低越好 | $890.0M | — |
| 股东权益账面价值 | $260.5M | $-1.8B |
| 总资产 | $1.5B | $2.8B |
| 负债/权益比越低杠杆越低 | 3.42× | — |
8季度趋势，按日历期对齐
| Q4 25 | $46.7M | $891.3M | ||
| Q3 25 | $59.7M | $730.7M | ||
| Q2 25 | $79.4M | $736.3M | ||
| Q1 25 | $49.5M | $942.2M | ||
| Q4 24 | $45.8M | $1.3B | ||
| Q3 24 | $20.2M | $517.6M | ||
| Q2 24 | $12.8M | $515.1M | ||
| Q1 24 | $38.3M | $548.9M |
| Q4 25 | $890.0M | — | ||
| Q3 25 | $839.8M | — | ||
| Q2 25 | $833.4M | — | ||
| Q1 25 | $807.6M | — | ||
| Q4 24 | $974.4M | — | ||
| Q3 24 | $921.2M | — | ||
| Q2 24 | $875.1M | — | ||
| Q1 24 | $877.2M | — |
| Q4 25 | $260.5M | $-1.8B | ||
| Q3 25 | $234.1M | $-1.5B | ||
| Q2 25 | $249.8M | $-1.3B | ||
| Q1 25 | $236.5M | $-1.1B | ||
| Q4 24 | $263.0M | $-752.4M | ||
| Q3 24 | $316.6M | $-546.1M | ||
| Q2 24 | $352.1M | $-371.3M | ||
| Q1 24 | $400.4M | $-277.2M |
| Q4 25 | $1.5B | $2.8B | ||
| Q3 25 | $1.5B | $2.8B | ||
| Q2 25 | $1.5B | $2.8B | ||
| Q1 25 | $1.5B | $3.0B | ||
| Q4 24 | $1.7B | $3.3B | ||
| Q3 24 | $1.6B | $2.6B | ||
| Q2 24 | $1.6B | $2.7B | ||
| Q1 24 | $1.7B | $2.8B |
| Q4 25 | 3.42× | — | ||
| Q3 25 | 3.59× | — | ||
| Q2 25 | 3.34× | — | ||
| Q1 25 | 3.41× | — | ||
| Q4 24 | 3.70× | — | ||
| Q3 24 | 2.91× | — | ||
| Q2 24 | 2.49× | — | ||
| Q1 24 | 2.19× | — |
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 | $-37.0M | $235.4M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $224.9M |
| 自由现金流率自由现金流/营收 | -15.1% | 35.4% |
| 资本支出强度资本支出/营收 | 5.8% | 1.7% |
| 现金转化率经营现金流/净利润 | -1.99× | 2.17× |
| 过去12个月自由现金流最近4个季度 | $94.1M | $930.8M |
8季度趋势，按日历期对齐
| Q4 25 | $-37.0M | $235.4M | ||
| Q3 25 | $-6.9M | $302.1M | ||
| Q2 25 | $21.8M | $260.5M | ||
| Q1 25 | $186.9M | $153.8M | ||
| Q4 24 | $-4.1M | $213.8M | ||
| Q3 24 | $-12.7M | $274.2M | ||
| Q2 24 | $-6.8M | $230.6M | ||
| Q1 24 | $86.2M | $175.5M |
| Q4 25 | $-59.8M | $224.9M | ||
| Q3 25 | $-22.8M | $293.7M | ||
| Q2 25 | $3.8M | $258.5M | ||
| Q1 25 | $172.9M | $153.7M | ||
| Q4 24 | $-25.9M | $210.5M | ||
| Q3 24 | $-33.6M | $270.1M | ||
| Q2 24 | $-21.5M | $224.7M | ||
| Q1 24 | $56.2M | $166.3M |
| Q4 25 | -15.1% | 35.4% | ||
| Q3 25 | -10.0% | 46.3% | ||
| Q2 25 | 1.8% | 41.3% | ||
| Q1 25 | 35.0% | 24.6% | ||
| Q4 24 | -8.4% | 32.7% | ||
| Q3 24 | -16.1% | 42.3% | ||
| Q2 24 | -10.6% | 35.4% | ||
| Q1 24 | 15.4% | 26.3% |
| Q4 25 | 5.8% | 1.7% | ||
| Q3 25 | 7.0% | 1.3% | ||
| Q2 25 | 8.4% | 0.3% | ||
| Q1 25 | 2.8% | 0.0% | ||
| Q4 24 | 7.1% | 0.5% | ||
| Q3 24 | 10.0% | 0.6% | ||
| Q2 24 | 7.2% | 0.9% | ||
| Q1 24 | 8.2% | 1.5% |
| Q4 25 | -1.99× | 2.17× | ||
| Q3 25 | — | 2.44× | ||
| Q2 25 | — | 2.07× | ||
| Q1 25 | — | 1.02× | ||
| Q4 24 | — | 2.08× | ||
| Q3 24 | — | 2.57× | ||
| Q2 24 | — | 2.09× | ||
| Q1 24 | — | 1.33× |
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
CMP
| Highway Deicing Salt | $210.8M | 53% |
| Consumer Industrial Salt | $120.7M | 30% |
| Plant Nutrition | $60.8M | 15% |
| Transferred Over Time | $2.8M | 1% |
| Other | $1.0M | 0% |
DBX
| US | $355.3M | 56% |
| Non Us | $280.9M | 44% |
