vs
COMPASS MINERALS INTERNATIONAL INC（CMP）与Mirion Technologies, Inc.（MIR）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Mirion Technologies, Inc.的1.5倍（$396.1M vs $257.6M），COMPASS MINERALS INTERNATIONAL INC同比增速更快（28.9% vs 27.5%），过去两年Mirion Technologies, Inc.的营收复合增速更高（11.5% 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。
Mirion Technologies是全球领先的辐射检测、监测与安全解决方案提供商，核心产品涵盖个人剂量测量系统、辐射成像设备及辐射风险管理软件，服务核电、医疗、国防、工业等多个核心领域，客户遍布北美、欧洲及亚太地区。
CMP vs MIR — 直观对比
营收规模更大
CMP
是对方的1.5倍
$257.6M
营收增速更快
CMP
高出1.4%
27.5%
两年增速更快
MIR
近两年复合增速
4.3%
损益表 — Q1 FY2026 vs Q1 FY2026
| 指标 | | |
|---|---|---|
| 营收 | $396.1M | $257.6M |
| 净利润 | $18.6M | — |
| 毛利率 | 16.0% | 46.2% |
| 营业利润率 | 9.2% | 1.4% |
| 净利率 | 4.7% | — |
| 营收同比 | 28.9% | 27.5% |
| 净利润同比 | 178.8% | — |
| 每股收益（稀释后） | $0.43 | $-0.01 |
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CMPMIR
| Q1 26 | — | $257.6M | ||
| Q4 25 | $396.1M | $277.4M | ||
| Q3 25 | $227.5M | $223.1M | ||
| Q2 25 | $214.6M | $222.9M | ||
| Q1 25 | $494.6M | $202.0M | ||
| Q4 24 | $307.2M | $254.3M | ||
| Q3 24 | $208.8M | $206.8M | ||
| Q2 24 | $202.9M | $207.1M |
净利润CMPMIR
| Q1 26 | — | — | ||
| Q4 25 | $18.6M | $17.3M | ||
| Q3 25 | $-7.2M | $2.9M | ||
| Q2 25 | $-17.0M | $8.3M | ||
| Q1 25 | $-32.0M | $300.0K | ||
| Q4 24 | $-23.6M | $15.0M | ||
| Q3 24 | $-48.3M | $-13.6M | ||
| Q2 24 | $-43.6M | $-11.7M |
毛利率CMPMIR
| Q1 26 | — | 46.2% | ||
| Q4 25 | 16.0% | 48.8% | ||
| Q3 25 | 16.9% | 46.8% | ||
| Q2 25 | 19.2% | 46.0% | ||
| Q1 25 | 15.5% | 47.6% | ||
| Q4 24 | 11.2% | 48.1% | ||
| Q3 24 | 9.3% | 44.9% | ||
| Q2 24 | 16.1% | 47.0% |
营业利润率CMPMIR
| Q1 26 | — | 1.4% | ||
| Q4 25 | 9.2% | 9.2% | ||
| Q3 25 | 5.3% | 3.3% | ||
| Q2 25 | 7.4% | 4.4% | ||
| Q1 25 | -0.6% | 4.3% | ||
| Q4 24 | 0.2% | 11.4% | ||
| Q3 24 | -14.3% | -0.8% | ||
| Q2 24 | 2.9% | 1.1% |
净利率CMPMIR
| Q1 26 | — | — | ||
| Q4 25 | 4.7% | 6.2% | ||
| Q3 25 | -3.2% | 1.3% | ||
| Q2 25 | -7.9% | 3.7% | ||
| Q1 25 | -6.5% | 0.1% | ||
| Q4 24 | -7.7% | 5.9% | ||
| Q3 24 | -23.1% | -6.6% | ||
| Q2 24 | -21.5% | -5.6% |
每股收益（稀释后）CMPMIR
| Q1 26 | — | $-0.01 | ||
| Q4 25 | $0.43 | $0.07 | ||
| Q3 25 | — | $0.01 | ||
| Q2 25 | $-0.41 | $0.03 | ||
| Q1 25 | $-0.77 | $0.00 | ||
| Q4 24 | $-0.57 | $0.08 | ||
| Q3 24 | $-1.17 | $-0.07 | ||
| Q2 24 | $-1.05 | $-0.06 |
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 | $397.9M |
| 总债务越低越好 | $890.0M | — |
| 股东权益账面价值 | $260.5M | $1.9B |
| 总资产 | $1.5B | $3.5B |
| 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CMPMIR
| Q1 26 | — | $397.9M | ||
| Q4 25 | $46.7M | $412.3M | ||
| Q3 25 | $59.7M | $933.2M | ||
| Q2 25 | $79.4M | $262.6M | ||
| Q1 25 | $49.5M | $185.8M | ||
| Q4 24 | $45.8M | $175.2M | ||
| Q3 24 | $20.2M | $133.3M | ||
| Q2 24 | $12.8M | $122.2M |
总债务CMPMIR
| Q1 26 | — | — | ||
| Q4 25 | $890.0M | — | ||
| Q3 25 | $839.8M | $444.8M | ||
| Q2 25 | $833.4M | $444.9M | ||
| Q1 25 | $807.6M | $686.6M | ||
| Q4 24 | $974.4M | $686.4M | ||
| Q3 24 | $921.2M | $685.1M | ||
| Q2 24 | $875.1M | $684.1M |
股东权益CMPMIR
| Q1 26 | — | $1.9B | ||
| Q4 25 | $260.5M | $1.9B | ||
| Q3 25 | $234.1M | $1.8B | ||
| Q2 25 | $249.8M | $1.5B | ||
| Q1 25 | $236.5M | $1.5B | ||
| Q4 24 | $263.0M | $1.5B | ||
| Q3 24 | $316.6M | $1.5B | ||
| Q2 24 | $352.1M | $1.5B |
总资产CMPMIR
| Q1 26 | — | $3.5B | ||
| Q4 25 | $1.5B | $3.6B | ||
| Q3 25 | $1.5B | $3.5B | ||
| Q2 25 | $1.5B | $2.7B | ||
| Q1 25 | $1.5B | $2.6B | ||
| Q4 24 | $1.7B | $2.6B | ||
| Q3 24 | $1.6B | $2.7B | ||
| Q2 24 | $1.6B | $2.6B |
负债/权益比CMPMIR
| Q1 26 | — | — | ||
| Q4 25 | 3.42× | — | ||
| Q3 25 | 3.59× | 0.24× | ||
| Q2 25 | 3.34× | 0.30× | ||
| Q1 25 | 3.41× | 0.46× | ||
| Q4 24 | 3.70× | 0.46× | ||
| Q3 24 | 2.91× | 0.45× | ||
| Q2 24 | 2.49× | 0.45× |
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 | $18.9M |
| 自由现金流经营现金流 - 资本支出 | $-59.8M | — |
| 自由现金流率自由现金流/营收 | -15.1% | — |
| 资本支出强度资本支出/营收 | 5.8% | — |
| 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CMPMIR
| Q1 26 | — | $18.9M | ||
| Q4 25 | $-37.0M | $73.0M | ||
| Q3 25 | $-6.9M | $22.3M | ||
| Q2 25 | $21.8M | $12.4M | ||
| Q1 25 | $186.9M | $35.6M | ||
| Q4 24 | $-4.1M | $60.8M | ||
| Q3 24 | $-12.7M | $17.1M | ||
| Q2 24 | $-6.8M | $15.2M |
自由现金流CMPMIR
| Q1 26 | — | — | ||
| Q4 25 | $-59.8M | $63.2M | ||
| Q3 25 | $-22.8M | $13.0M | ||
| Q2 25 | $3.8M | $3.6M | ||
| Q1 25 | $172.9M | $27.1M | ||
| Q4 24 | $-25.9M | $49.1M | ||
| Q3 24 | $-33.6M | $3.9M | ||
| Q2 24 | $-21.5M | $4.1M |
自由现金流率CMPMIR
| Q1 26 | — | — | ||
| Q4 25 | -15.1% | 22.8% | ||
| Q3 25 | -10.0% | 5.8% | ||
| Q2 25 | 1.8% | 1.6% | ||
| Q1 25 | 35.0% | 13.4% | ||
| Q4 24 | -8.4% | 19.3% | ||
| Q3 24 | -16.1% | 1.9% | ||
| Q2 24 | -10.6% | 2.0% |
资本支出强度CMPMIR
| Q1 26 | — | — | ||
| Q4 25 | 5.8% | 3.5% | ||
| Q3 25 | 7.0% | 4.2% | ||
| Q2 25 | 8.4% | 3.9% | ||
| Q1 25 | 2.8% | 4.2% | ||
| Q4 24 | 7.1% | 4.6% | ||
| Q3 24 | 10.0% | 6.4% | ||
| Q2 24 | 7.2% | 5.4% |
现金转化率CMPMIR
| Q1 26 | — | — | ||
| Q4 25 | -1.99× | 4.22× | ||
| Q3 25 | — | 7.69× | ||
| Q2 25 | — | 1.49× | ||
| Q1 25 | — | 118.67× | ||
| Q4 24 | — | 4.05× | ||
| Q3 24 | — | — | ||
| Q2 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% |
MIR
| Product | $197.0M | 76% |
| Service | $60.6M | 24% |
