vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与Hims & Hers Health, Inc.（HIMS）财务数据对比。点击上方公司名可切换其他公司
Hims & Hers Health, Inc.的季度营收约是COMPASS MINERALS INTERNATIONAL INC的1.6倍（$617.8M vs $396.1M），COMPASS MINERALS INTERNATIONAL INC净利率更高（4.7% vs 3.3%，领先1.4%），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs 28.4%），Hims & Hers Health, Inc.自由现金流更多（$-2.5M vs $-59.8M），过去两年Hims & Hers Health, Inc.的营收复合增速更高（49.0% 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。
Hims & Hers Health, Inc.是2017年成立的美国远程医疗企业，面向消费者提供处方药品、非处方药物以及各类个人护理产品，依托线上服务模式为用户打造便捷的健康消费渠道，覆盖日常医疗、个护等多场景需求。
CMP vs HIMS — 直观对比
损益表 — Q1 FY2026 vs Q4 FY2025
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $617.8M |
| 净利润 | $18.6M | $20.6M |
| 毛利率 | 16.0% | 71.9% |
| 营业利润率 | 9.2% | 1.5% |
| 净利率 | 4.7% | 3.3% |
| 营收同比 | 28.9% | 28.4% |
| 净利润同比 | 178.8% | -20.8% |
| 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
| Q4 25 | $396.1M | $617.8M | ||
| Q3 25 | $227.5M | $599.0M | ||
| Q2 25 | $214.6M | $544.8M | ||
| Q1 25 | $494.6M | $586.0M | ||
| Q4 24 | $307.2M | $481.1M | ||
| Q3 24 | $208.8M | $401.6M | ||
| Q2 24 | $202.9M | $315.6M | ||
| Q1 24 | $364.0M | $278.2M |
| Q4 25 | $18.6M | $20.6M | ||
| Q3 25 | $-7.2M | $15.8M | ||
| Q2 25 | $-17.0M | $42.5M | ||
| Q1 25 | $-32.0M | $49.5M | ||
| Q4 24 | $-23.6M | $26.0M | ||
| Q3 24 | $-48.3M | $75.6M | ||
| Q2 24 | $-43.6M | $13.3M | ||
| Q1 24 | $-38.9M | $11.1M |
| Q4 25 | 16.0% | 71.9% | ||
| Q3 25 | 16.9% | 73.8% | ||
| Q2 25 | 19.2% | 76.4% | ||
| Q1 25 | 15.5% | 73.5% | ||
| Q4 24 | 11.2% | 76.8% | ||
| Q3 24 | 9.3% | 79.2% | ||
| Q2 24 | 16.1% | 81.3% | ||
| Q1 24 | 19.7% | 82.4% |
| Q4 25 | 9.2% | 1.5% | ||
| Q3 25 | 5.3% | 2.0% | ||
| Q2 25 | 7.4% | 4.9% | ||
| Q1 25 | -0.6% | 9.9% | ||
| Q4 24 | 0.2% | 3.9% | ||
| Q3 24 | -14.3% | 5.6% | ||
| Q2 24 | 2.9% | 3.5% | ||
| Q1 24 | -10.8% | 3.6% |
| Q4 25 | 4.7% | 3.3% | ||
| Q3 25 | -3.2% | 2.6% | ||
| Q2 25 | -7.9% | 7.8% | ||
| Q1 25 | -6.5% | 8.4% | ||
| Q4 24 | -7.7% | 5.4% | ||
| Q3 24 | -23.1% | 18.8% | ||
| Q2 24 | -21.5% | 4.2% | ||
| Q1 24 | -10.7% | 4.0% |
| Q4 25 | $0.43 | $0.08 | ||
| Q3 25 | — | $0.06 | ||
| Q2 25 | $-0.41 | $0.17 | ||
| Q1 25 | $-0.77 | $0.20 | ||
| Q4 24 | $-0.57 | $0.10 | ||
| Q3 24 | $-1.17 | $0.32 | ||
| Q2 24 | $-1.05 | $0.06 | ||
| Q1 24 | $-0.94 | $0.05 |
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 | $228.6M |
| 总债务越低越好 | $890.0M | — |
| 股东权益账面价值 | $260.5M | $540.9M |
| 总资产 | $1.5B | $2.2B |
| 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 | $228.6M | ||
| Q3 25 | $59.7M | $345.8M | ||
| Q2 25 | $79.4M | $1.1B | ||
| Q1 25 | $49.5M | $273.7M | ||
| Q4 24 | $45.8M | $220.6M | ||
| Q3 24 | $20.2M | $165.5M | ||
| Q2 24 | $12.8M | $129.3M | ||
| Q1 24 | $38.3M | $105.2M |
| 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 | $540.9M | ||
| Q3 25 | $234.1M | $581.0M | ||
| Q2 25 | $249.8M | $562.7M | ||
| Q1 25 | $236.5M | $549.3M | ||
| Q4 24 | $263.0M | $476.7M | ||
| Q3 24 | $316.6M | $440.1M | ||
| Q2 24 | $352.1M | $362.0M | ||
| Q1 24 | $400.4M | $344.5M |
| Q4 25 | $1.5B | $2.2B | ||
| Q3 25 | $1.5B | $2.2B | ||
| Q2 25 | $1.5B | $1.9B | ||
| Q1 25 | $1.5B | $891.7M | ||
| Q4 24 | $1.7B | $707.5M | ||
| Q3 24 | $1.6B | $602.3M | ||
| Q2 24 | $1.6B | $480.5M | ||
| Q1 24 | $1.7B | $448.1M |
| 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 | $61.3M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | $-2.5M |
| 自由现金流率自由现金流/营收 | -15.1% | -0.4% |
| 资本支出强度资本支出/营收 | 5.8% | 10.3% |
| 现金转化率经营现金流/净利润 | -1.99× | 2.98× |
| 过去12个月自由现金流最近4个季度 | $94.1M | $57.4M |
8季度趋势，按日历期对齐
| Q4 25 | $-37.0M | $61.3M | ||
| Q3 25 | $-6.9M | $148.7M | ||
| Q2 25 | $21.8M | $-19.1M | ||
| Q1 25 | $186.9M | $109.1M | ||
| Q4 24 | $-4.1M | $86.4M | ||
| Q3 24 | $-12.7M | $85.3M | ||
| Q2 24 | $-6.8M | $53.6M | ||
| Q1 24 | $86.2M | $25.8M |
| Q4 25 | $-59.8M | $-2.5M | ||
| Q3 25 | $-22.8M | $79.3M | ||
| Q2 25 | $3.8M | $-69.5M | ||
| Q1 25 | $172.9M | $50.1M | ||
| Q4 24 | $-25.9M | $59.5M | ||
| Q3 24 | $-33.6M | $79.4M | ||
| Q2 24 | $-21.5M | $47.6M | ||
| Q1 24 | $56.2M | $11.8M |
| Q4 25 | -15.1% | -0.4% | ||
| Q3 25 | -10.0% | 13.2% | ||
| Q2 25 | 1.8% | -12.8% | ||
| Q1 25 | 35.0% | 8.5% | ||
| Q4 24 | -8.4% | 12.4% | ||
| Q3 24 | -16.1% | 19.8% | ||
| Q2 24 | -10.6% | 15.1% | ||
| Q1 24 | 15.4% | 4.3% |
| Q4 25 | 5.8% | 10.3% | ||
| Q3 25 | 7.0% | 11.6% | ||
| Q2 25 | 8.4% | 9.3% | ||
| Q1 25 | 2.8% | 10.1% | ||
| Q4 24 | 7.1% | 5.6% | ||
| Q3 24 | 10.0% | 1.5% | ||
| Q2 24 | 7.2% | 1.9% | ||
| Q1 24 | 8.2% | 5.0% |
| Q4 25 | -1.99× | 2.98× | ||
| Q3 25 | — | 9.43× | ||
| Q2 25 | — | -0.45× | ||
| Q1 25 | — | 2.20× | ||
| Q4 24 | — | 3.32× | ||
| Q3 24 | — | 1.13× | ||
| Q2 24 | — | 4.03× | ||
| Q1 24 | — | 2.32× |
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% |
HIMS
暂无分部数据
