vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与艾玛迪斯（GDS）财务数据对比。点击上方公司名可切换其他公司
艾玛迪斯的季度营收约是COMPASS MINERALS INTERNATIONAL INC的1.0倍（$405.6M vs $396.1M），COMPASS MINERALS INTERNATIONAL INC净利率更高（4.7% vs -0.1%，领先4.8%），COMPASS MINERALS INTERNATIONAL INC自由现金流更多（$-59.8M vs $-96.3M）
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。
西班牙跨国科技企业艾玛迪斯是全球领先的旅游技术服务商，面向航空、酒店、旅行社等各类旅游相关企业提供定制化软件解决方案，业务覆盖全球市场，助力旅游行业客户优化运营效率、提升服务体验。
CMP vs GDS — 直观对比
营收规模更大
GDS
是对方的1.0倍
$396.1M
净利率更高
CMP
高出4.8%
-0.1%
自由现金流更多
CMP
多$36.5M
$-96.3M
损益表 — Q1 FY2026 vs Q3 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $405.6M |
| 净利润 | $18.6M | $-373.0K |
| 毛利率 | 16.0% | 22.1% |
| 营业利润率 | 9.2% | — |
| 净利率 | 4.7% | -0.1% |
| 营收同比 | 28.9% | — |
| 净利润同比 | 178.8% | — |
| 每股收益（稀释后） | $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
营收CMPGDS
| Q4 25 | $396.1M | — | ||
| Q3 25 | $227.5M | $405.6M | ||
| Q2 25 | $214.6M | $404.9M | ||
| Q1 25 | $494.6M | $375.3M | ||
| Q4 24 | $307.2M | — | ||
| Q3 24 | $208.8M | $422.6M | ||
| Q2 24 | $202.9M | $388.9M | ||
| Q1 24 | $364.0M | $363.9M |
净利润CMPGDS
| Q4 25 | $18.6M | — | ||
| Q3 25 | $-7.2M | $-373.0K | ||
| Q2 25 | $-17.0M | $-240.0K | ||
| Q1 25 | $-32.0M | $-145.0K | ||
| Q4 24 | $-23.6M | — | ||
| Q3 24 | $-48.3M | $-32.9M | ||
| Q2 24 | $-43.6M | $-31.9M | ||
| Q1 24 | $-38.9M | $-47.8M |
毛利率CMPGDS
| Q4 25 | 16.0% | — | ||
| Q3 25 | 16.9% | 22.1% | ||
| Q2 25 | 19.2% | 23.8% | ||
| Q1 25 | 15.5% | 23.7% | ||
| Q4 24 | 11.2% | — | ||
| Q3 24 | 9.3% | 22.2% | ||
| Q2 24 | 16.1% | 22.6% | ||
| Q1 24 | 19.7% | 21.8% |
营业利润率CMPGDS
| Q4 25 | 9.2% | — | ||
| Q3 25 | 5.3% | — | ||
| Q2 25 | 7.4% | — | ||
| Q1 25 | -0.6% | — | ||
| Q4 24 | 0.2% | — | ||
| Q3 24 | -14.3% | 10.8% | ||
| Q2 24 | 2.9% | 11.2% | ||
| Q1 24 | -10.8% | 8.3% |
净利率CMPGDS
| Q4 25 | 4.7% | — | ||
| Q3 25 | -3.2% | -0.1% | ||
| Q2 25 | -7.9% | -0.1% | ||
| Q1 25 | -6.5% | -0.0% | ||
| Q4 24 | -7.7% | — | ||
| Q3 24 | -23.1% | -7.8% | ||
| Q2 24 | -21.5% | -8.2% | ||
| Q1 24 | -10.7% | -13.1% |
每股收益（稀释后）CMPGDS
| Q4 25 | $0.43 | — | ||
| Q3 25 | — | — | ||
| Q2 25 | $-0.41 | — | ||
| Q1 25 | $-0.77 | — | ||
| Q4 24 | $-0.57 | — | ||
| Q3 24 | $-1.17 | — | ||
| Q2 24 | $-1.05 | — | ||
| Q1 24 | $-0.94 | — |
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 | — |
| 总债务越低越好 | $890.0M | — |
| 股东权益账面价值 | $260.5M | $3.6B |
| 总资产 | $1.5B | $11.0B |
| 负债/权益比越低杠杆越低 | 3.42× | — |
8季度趋势，按日历期对齐
现金及短期投资CMPGDS
| Q4 25 | $46.7M | — | ||
| Q3 25 | $59.7M | — | ||
| Q2 25 | $79.4M | — | ||
| Q1 25 | $49.5M | — | ||
| Q4 24 | $45.8M | — | ||
| Q3 24 | $20.2M | — | ||
| Q2 24 | $12.8M | — | ||
| Q1 24 | $38.3M | — |
总债务CMPGDS
| 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 | — |
股东权益CMPGDS
| Q4 25 | $260.5M | — | ||
| Q3 25 | $234.1M | $3.6B | ||
| Q2 25 | $249.8M | $3.4B | ||
| Q1 25 | $236.5M | $3.2B | ||
| Q4 24 | $263.0M | — | ||
| Q3 24 | $316.6M | $2.7B | ||
| Q2 24 | $352.1M | $2.6B | ||
| Q1 24 | $400.4M | $2.6B |
总资产CMPGDS
| Q4 25 | $1.5B | — | ||
| Q3 25 | $1.5B | $11.0B | ||
| Q2 25 | $1.5B | $11.1B | ||
| Q1 25 | $1.5B | $10.1B | ||
| Q4 24 | $1.7B | — | ||
| Q3 24 | $1.6B | $11.7B | ||
| Q2 24 | $1.6B | $10.9B | ||
| Q1 24 | $1.7B | $10.5B |
负债/权益比CMPGDS
| 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 | $103.5M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $-96.3M |
| 自由现金流率自由现金流/营收 | -15.1% | -23.7% |
| 资本支出强度资本支出/营收 | 5.8% | 49.2% |
| 现金转化率经营现金流/净利润 | -1.99× | — |
| 过去12个月自由现金流最近4个季度 | $94.1M | — |
8季度趋势，按日历期对齐
经营现金流CMPGDS
| Q4 25 | $-37.0M | — | ||
| Q3 25 | $-6.9M | $103.5M | ||
| Q2 25 | $21.8M | $120.8M | ||
| Q1 25 | $186.9M | — | ||
| Q4 24 | $-4.1M | — | ||
| Q3 24 | $-12.7M | $91.4M | ||
| Q2 24 | $-6.8M | — | ||
| Q1 24 | $86.2M | — |
自由现金流CMPGDS
| Q4 25 | $-59.8M | — | ||
| Q3 25 | $-22.8M | $-96.3M | ||
| Q2 25 | $3.8M | $-55.8M | ||
| Q1 25 | $172.9M | — | ||
| Q4 24 | $-25.9M | — | ||
| Q3 24 | $-33.6M | $-321.7M | ||
| Q2 24 | $-21.5M | — | ||
| Q1 24 | $56.2M | — |
自由现金流率CMPGDS
| Q4 25 | -15.1% | — | ||
| Q3 25 | -10.0% | -23.7% | ||
| Q2 25 | 1.8% | -13.8% | ||
| Q1 25 | 35.0% | — | ||
| Q4 24 | -8.4% | — | ||
| Q3 24 | -16.1% | -76.1% | ||
| Q2 24 | -10.6% | — | ||
| Q1 24 | 15.4% | — |
资本支出强度CMPGDS
| Q4 25 | 5.8% | — | ||
| Q3 25 | 7.0% | 49.2% | ||
| Q2 25 | 8.4% | 43.6% | ||
| Q1 25 | 2.8% | — | ||
| Q4 24 | 7.1% | — | ||
| Q3 24 | 10.0% | 97.7% | ||
| Q2 24 | 7.2% | — | ||
| Q1 24 | 8.2% | — |
现金转化率CMPGDS
| Q4 25 | -1.99× | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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% |
GDS
| Service revenue | $405.5M | 100% |
| Equipment sales | $2.8M | 1% |
