vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与DigitalOcean Holdings, Inc.（DOCN）财务数据对比。点击上方公司名可切换其他公司
COMPASS MINERALS INTERNATIONAL INC的季度营收约是DigitalOcean Holdings, Inc.的1.6倍（$396.1M vs $242.4M），DigitalOcean Holdings, Inc.净利率更高（10.6% vs 4.7%，领先5.9%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs 18.3%），DigitalOcean Holdings, Inc.自由现金流更多（$31.1M vs $-59.8M），过去两年DigitalOcean Holdings, Inc.的营收复合增速更高（14.5% vs 4.3%）
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。
DigitalOcean Holdings, Inc.是美国跨国科技企业及云服务提供商，总部位于美国科罗拉多州布鲁姆菲尔德，在全球布局15个数据中心，面向开发者、初创企业及中小微企业提供稳定易用的云基础设施即服务平台，助力各类技术团队高效开展业务。
CMP vs DOCN — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $242.4M |
| 净利润 | $18.6M | $25.7M |
| 毛利率 | 16.0% | 58.7% |
| 营业利润率 | 9.2% | 16.0% |
| 净利率 | 4.7% | 10.6% |
| 营收同比 | 28.9% | 18.3% |
| 净利润同比 | 178.8% | 40.5% |
| 每股收益（稀释后） | $0.43 | $0.23 |
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 | $242.4M | ||
| Q3 25 | $227.5M | $229.6M | ||
| Q2 25 | $214.6M | $218.7M | ||
| Q1 25 | $494.6M | $210.7M | ||
| Q4 24 | $307.2M | $204.9M | ||
| Q3 24 | $208.8M | $198.5M | ||
| Q2 24 | $202.9M | $192.5M | ||
| Q1 24 | $364.0M | $184.7M |
| Q4 25 | $18.6M | $25.7M | ||
| Q3 25 | $-7.2M | $158.4M | ||
| Q2 25 | $-17.0M | $37.0M | ||
| Q1 25 | $-32.0M | $38.2M | ||
| Q4 24 | $-23.6M | $18.3M | ||
| Q3 24 | $-48.3M | $32.9M | ||
| Q2 24 | $-43.6M | $19.1M | ||
| Q1 24 | $-38.9M | $14.1M |
| Q4 25 | 16.0% | 58.7% | ||
| Q3 25 | 16.9% | 59.6% | ||
| Q2 25 | 19.2% | 59.9% | ||
| Q1 25 | 15.5% | 61.4% | ||
| Q4 24 | 11.2% | 57.1% | ||
| Q3 24 | 9.3% | 60.2% | ||
| Q2 24 | 16.1% | 61.0% | ||
| Q1 24 | 19.7% | 60.7% |
| Q4 25 | 9.2% | 16.0% | ||
| Q3 25 | 5.3% | 19.6% | ||
| Q2 25 | 7.4% | 16.3% | ||
| Q1 25 | -0.6% | 17.9% | ||
| Q4 24 | 0.2% | 15.9% | ||
| Q3 24 | -14.3% | 12.4% | ||
| Q2 24 | 2.9% | 11.6% | ||
| Q1 24 | -10.8% | 6.2% |
| Q4 25 | 4.7% | 10.6% | ||
| Q3 25 | -3.2% | 69.0% | ||
| Q2 25 | -7.9% | 16.9% | ||
| Q1 25 | -6.5% | 18.1% | ||
| Q4 24 | -7.7% | 8.9% | ||
| Q3 24 | -23.1% | 16.6% | ||
| Q2 24 | -21.5% | 9.9% | ||
| Q1 24 | -10.7% | 7.7% |
| Q4 25 | $0.43 | $0.23 | ||
| Q3 25 | — | $1.51 | ||
| Q2 25 | $-0.41 | $0.39 | ||
| Q1 25 | $-0.77 | $0.39 | ||
| Q4 24 | $-0.57 | $0.21 | ||
| Q3 24 | $-1.17 | $0.33 | ||
| Q2 24 | $-1.05 | $0.20 | ||
| Q1 24 | $-0.94 | $0.15 |
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 | $254.5M |
| 总债务越低越好 | $890.0M | $1.3B |
| 股东权益账面价值 | $260.5M | $-28.7M |
| 总资产 | $1.5B | $1.8B |
| 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 | $254.5M | ||
| Q3 25 | $59.7M | $236.6M | ||
| Q2 25 | $79.4M | $387.7M | ||
| Q1 25 | $49.5M | $360.4M | ||
| Q4 24 | $45.8M | $428.4M | ||
| Q3 24 | $20.2M | $439.9M | ||
| Q2 24 | $12.8M | $443.1M | ||
| Q1 24 | $38.3M | $419.1M |
| Q4 25 | $890.0M | $1.3B | ||
| Q3 25 | $839.8M | $1.3B | ||
| Q2 25 | $833.4M | — | ||
| Q1 25 | $807.6M | — | ||
| Q4 24 | $974.4M | $1.5B | ||
| Q3 24 | $921.2M | — | ||
| Q2 24 | $875.1M | — | ||
| Q1 24 | $877.2M | — |
| Q4 25 | $260.5M | $-28.7M | ||
| Q3 25 | $234.1M | $-69.6M | ||
| Q2 25 | $249.8M | $-175.2M | ||
| Q1 25 | $236.5M | $-210.7M | ||
| Q4 24 | $263.0M | $-203.0M | ||
| Q3 24 | $316.6M | $-211.7M | ||
| Q2 24 | $352.1M | $-253.8M | ||
| Q1 24 | $400.4M | $-286.1M |
| Q4 25 | $1.5B | $1.8B | ||
| Q3 25 | $1.5B | $1.7B | ||
| Q2 25 | $1.5B | $1.7B | ||
| Q1 25 | $1.5B | $1.6B | ||
| Q4 24 | $1.7B | $1.6B | ||
| Q3 24 | $1.6B | $1.5B | ||
| Q2 24 | $1.6B | $1.5B | ||
| Q1 24 | $1.7B | $1.5B |
| 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 | $57.3M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $31.1M |
| 自由现金流率自由现金流/营收 | -15.1% | 12.8% |
| 资本支出强度资本支出/营收 | 5.8% | 10.8% |
| 现金转化率经营现金流/净利润 | -1.99× | 2.23× |
| 过去12个月自由现金流最近4个季度 | $94.1M | $180.5M |
8季度趋势，按日历期对齐
| Q4 25 | $-37.0M | $57.3M | ||
| Q3 25 | $-6.9M | $95.8M | ||
| Q2 25 | $21.8M | $92.4M | ||
| Q1 25 | $186.9M | $64.1M | ||
| Q4 24 | $-4.1M | $71.3M | ||
| Q3 24 | $-12.7M | $73.4M | ||
| Q2 24 | $-6.8M | $71.3M | ||
| Q1 24 | $86.2M | $66.7M |
| Q4 25 | $-59.8M | $31.1M | ||
| Q3 25 | $-22.8M | $88.0M | ||
| Q2 25 | $3.8M | $59.3M | ||
| Q1 25 | $172.9M | $2.1M | ||
| Q4 24 | $-25.9M | $26.1M | ||
| Q3 24 | $-33.6M | $16.0M | ||
| Q2 24 | $-21.5M | $39.5M | ||
| Q1 24 | $56.2M | $23.0M |
| Q4 25 | -15.1% | 12.8% | ||
| Q3 25 | -10.0% | 38.3% | ||
| Q2 25 | 1.8% | 27.1% | ||
| Q1 25 | 35.0% | 1.0% | ||
| Q4 24 | -8.4% | 12.7% | ||
| Q3 24 | -16.1% | 8.1% | ||
| Q2 24 | -10.6% | 20.5% | ||
| Q1 24 | 15.4% | 12.5% |
| Q4 25 | 5.8% | 10.8% | ||
| Q3 25 | 7.0% | 3.4% | ||
| Q2 25 | 8.4% | 15.2% | ||
| Q1 25 | 2.8% | 29.4% | ||
| Q4 24 | 7.1% | 22.1% | ||
| Q3 24 | 10.0% | 28.9% | ||
| Q2 24 | 7.2% | 16.6% | ||
| Q1 24 | 8.2% | 23.6% |
| Q4 25 | -1.99× | 2.23× | ||
| Q3 25 | — | 0.60× | ||
| Q2 25 | — | 2.50× | ||
| Q1 25 | — | 1.68× | ||
| Q4 24 | — | 3.91× | ||
| Q3 24 | — | 2.23× | ||
| Q2 24 | — | 3.73× | ||
| Q1 24 | — | 4.72× |
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% |
DOCN
| Scalers | $84.3M | 35% |
| Scalers Plus | $69.9M | 29% |
| Builders | $64.1M | 26% |
| Learners Testers And Other | $24.1M | 10% |
